[S&FCAP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 156.06%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 74,456 84,523 80,584 71,337 72,652 74,748 92,331 -13.39%
PBT -4,781 1,962 4,168 3,606 -13,518 -10,218 -6,337 -17.16%
Tax 3,397 1,823 1,220 2,447 3,189 2,377 1,334 86.79%
NP -1,384 3,785 5,388 6,053 -10,329 -7,841 -5,003 -57.64%
-
NP to SH -1,357 3,461 4,981 5,833 -10,404 -7,841 -5,003 -58.19%
-
Tax Rate - -92.92% -29.27% -67.86% - - - -
Total Cost 75,840 80,738 75,196 65,284 82,981 82,589 97,334 -15.36%
-
Net Worth 186,158 193,745 200,296 207,900 190,023 194,723 185,904 0.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 186,158 193,745 200,296 207,900 190,023 194,723 185,904 0.09%
NOSH 241,764 242,181 241,321 241,744 240,535 243,404 241,434 0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.86% 4.48% 6.69% 8.49% -14.22% -10.49% -5.42% -
ROE -0.73% 1.79% 2.49% 2.81% -5.48% -4.03% -2.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.80 34.90 33.39 29.51 30.20 30.71 38.24 -13.46%
EPS -0.56 1.43 2.06 2.41 -4.33 -3.22 -2.07 -58.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 0.83 0.86 0.79 0.80 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 241,744
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.53 15.36 14.64 12.96 13.20 13.58 16.78 -13.40%
EPS -0.25 0.63 0.91 1.06 -1.89 -1.42 -0.91 -57.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3382 0.352 0.3639 0.3777 0.3453 0.3538 0.3378 0.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.18 0.26 0.33 0.35 0.33 0.39 0.34 -
P/RPS 0.58 0.74 0.99 1.19 1.09 1.27 0.89 -24.89%
P/EPS -32.07 18.19 15.99 14.51 -7.63 -12.11 -16.41 56.50%
EY -3.12 5.50 6.25 6.89 -13.11 -8.26 -6.09 -36.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.40 0.41 0.42 0.49 0.44 -35.18%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 05/03/10 04/12/09 28/08/09 29/05/09 27/02/09 -
Price 0.17 0.19 0.24 0.32 0.34 0.38 0.35 -
P/RPS 0.55 0.54 0.72 1.08 1.13 1.24 0.92 -29.10%
P/EPS -30.29 13.30 11.63 13.26 -7.86 -11.80 -16.89 47.76%
EY -3.30 7.52 8.60 7.54 -12.72 -8.48 -5.92 -32.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.29 0.37 0.43 0.48 0.45 -38.02%

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