[S&FCAP] QoQ TTM Result on 30-Jun-2011

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011
Profit Trend
QoQ- 25.19%
YoY- -1249.52%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 14,266 10,367 16,909 23,486 37,513 55,535 65,089 -63.61%
PBT -33,812 -18,997 -20,489 -19,844 -28,090 -31,855 -26,134 18.71%
Tax 3,751 674 -1,592 436 2,241 3,259 5,230 -19.85%
NP -30,061 -18,323 -22,081 -19,408 -25,849 -28,596 -20,904 27.37%
-
NP to SH -31,782 -18,284 -20,509 -18,313 -24,478 -27,142 -20,566 33.63%
-
Tax Rate - - - - - - - -
Total Cost 44,327 28,690 38,990 42,894 63,362 84,131 85,993 -35.68%
-
Net Worth 113,692 132,930 145,272 0 0 166,904 180,932 -26.61%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 113,692 132,930 145,272 0 0 166,904 180,932 -26.61%
NOSH 241,899 241,691 242,120 241,772 242,181 241,889 241,243 0.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -210.72% -176.74% -130.59% -82.64% -68.91% -51.49% -32.12% -
ROE -27.95% -13.75% -14.12% 0.00% 0.00% -16.26% -11.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.90 4.29 6.98 9.71 15.49 22.96 26.98 -63.66%
EPS -13.14 -7.57 -8.47 -7.57 -10.11 -11.22 -8.52 33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.55 0.60 0.00 0.00 0.69 0.75 -26.74%
Adjusted Per Share Value based on latest NOSH - 241,772
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.36 1.71 2.79 3.88 6.20 9.17 10.75 -63.57%
EPS -5.25 -3.02 -3.39 -3.02 -4.04 -4.48 -3.40 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.2196 0.24 0.00 0.00 0.2757 0.2989 -26.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.17 0.14 0.17 0.26 0.16 0.16 -
P/RPS 2.88 3.96 2.00 1.75 1.68 0.70 0.59 187.48%
P/EPS -1.29 -2.25 -1.65 -2.24 -2.57 -1.43 -1.88 -22.18%
EY -77.29 -44.50 -60.50 -44.56 -38.87 -70.13 -53.28 28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.23 0.00 0.00 0.23 0.21 43.19%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 25/11/11 25/08/11 26/05/11 02/03/11 25/11/10 -
Price 0.14 0.17 0.17 0.16 0.20 0.16 0.17 -
P/RPS 2.37 3.96 2.43 1.65 1.29 0.70 0.63 141.68%
P/EPS -1.07 -2.25 -2.01 -2.11 -1.98 -1.43 -1.99 -33.85%
EY -93.85 -44.50 -49.83 -47.34 -50.54 -70.13 -50.15 51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.28 0.00 0.00 0.23 0.23 19.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment