[S&FCAP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -46.49%
YoY- -75.53%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 72,652 74,748 92,331 108,359 123,422 124,081 122,368 -29.38%
PBT -13,518 -10,218 -6,337 5,571 10,870 15,126 19,023 -
Tax 3,189 2,377 1,334 -1,206 -2,712 -3,384 -3,549 -
NP -10,329 -7,841 -5,003 4,365 8,158 11,742 15,474 -
-
NP to SH -10,404 -7,841 -5,003 4,365 8,158 11,742 15,474 -
-
Tax Rate - - - 21.65% 24.95% 22.37% 18.66% -
Total Cost 82,981 82,589 97,334 103,994 115,264 112,339 106,894 -15.54%
-
Net Worth 190,023 194,723 185,904 192,457 193,871 115,238 115,161 39.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 5,184 -
Div Payout % - - - - - - 33.50% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 190,023 194,723 185,904 192,457 193,871 115,238 115,161 39.67%
NOSH 240,535 243,404 241,434 240,571 114,716 115,238 115,161 63.47%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -14.22% -10.49% -5.42% 4.03% 6.61% 9.46% 12.65% -
ROE -5.48% -4.03% -2.69% 2.27% 4.21% 10.19% 13.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.20 30.71 38.24 45.04 107.59 107.67 106.26 -56.80%
EPS -4.33 -3.22 -2.07 1.81 7.11 10.19 13.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 0.79 0.80 0.77 0.80 1.69 1.00 1.00 -14.55%
Adjusted Per Share Value based on latest NOSH - 240,571
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.20 13.58 16.78 19.69 22.43 22.55 22.23 -29.37%
EPS -1.89 -1.42 -0.91 0.79 1.48 2.13 2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.3453 0.3538 0.3378 0.3497 0.3523 0.2094 0.2092 39.70%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.33 0.39 0.34 0.42 0.55 0.59 0.69 -
P/RPS 1.09 1.27 0.89 0.93 0.51 0.55 0.65 41.19%
P/EPS -7.63 -12.11 -16.41 23.15 7.73 5.79 5.14 -
EY -13.11 -8.26 -6.09 4.32 12.93 17.27 19.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 0.42 0.49 0.44 0.53 0.33 0.59 0.69 -28.19%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 27/11/08 28/08/08 29/05/08 29/02/08 -
Price 0.34 0.38 0.35 0.29 0.38 0.65 0.67 -
P/RPS 1.13 1.24 0.92 0.64 0.35 0.60 0.63 47.67%
P/EPS -7.86 -11.80 -16.89 15.98 5.34 6.38 4.99 -
EY -12.72 -8.48 -5.92 6.26 18.71 15.68 20.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.72 -
P/NAPS 0.43 0.48 0.45 0.36 0.22 0.65 0.67 -25.61%

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