[S&FCAP] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -11.99%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,756 14,266 10,367 16,909 23,486 37,513 55,535 -49.82%
PBT -47,377 -33,812 -18,997 -20,489 -19,844 -28,090 -31,855 30.32%
Tax 2,202 3,751 674 -1,592 436 2,241 3,259 -23.01%
NP -45,175 -30,061 -18,323 -22,081 -19,408 -25,849 -28,596 35.68%
-
NP to SH -47,072 -31,782 -18,284 -20,509 -18,313 -24,478 -27,142 44.39%
-
Tax Rate - - - - - - - -
Total Cost 64,931 44,327 28,690 38,990 42,894 63,362 84,131 -15.87%
-
Net Worth 99,088 113,692 132,930 145,272 0 0 166,904 -29.38%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 99,088 113,692 132,930 145,272 0 0 166,904 -29.38%
NOSH 241,679 241,899 241,691 242,120 241,772 242,181 241,889 -0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -228.66% -210.72% -176.74% -130.59% -82.64% -68.91% -51.49% -
ROE -47.50% -27.95% -13.75% -14.12% 0.00% 0.00% -16.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.17 5.90 4.29 6.98 9.71 15.49 22.96 -49.81%
EPS -19.48 -13.14 -7.57 -8.47 -7.57 -10.11 -11.22 44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.47 0.55 0.60 0.00 0.00 0.69 -29.34%
Adjusted Per Share Value based on latest NOSH - 242,120
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.26 2.36 1.71 2.79 3.88 6.20 9.17 -49.84%
EPS -7.78 -5.25 -3.02 -3.39 -3.02 -4.04 -4.48 44.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1878 0.2196 0.24 0.00 0.00 0.2757 -29.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.17 0.14 0.17 0.26 0.16 -
P/RPS 1.71 2.88 3.96 2.00 1.75 1.68 0.70 81.48%
P/EPS -0.72 -1.29 -2.25 -1.65 -2.24 -2.57 -1.43 -36.73%
EY -139.12 -77.29 -44.50 -60.50 -44.56 -38.87 -70.13 57.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.31 0.23 0.00 0.00 0.23 29.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 23/02/12 25/11/11 25/08/11 26/05/11 02/03/11 -
Price 0.16 0.14 0.17 0.17 0.16 0.20 0.16 -
P/RPS 1.96 2.37 3.96 2.43 1.65 1.29 0.70 98.78%
P/EPS -0.82 -1.07 -2.25 -2.01 -2.11 -1.98 -1.43 -31.00%
EY -121.73 -93.85 -44.50 -49.83 -47.34 -50.54 -70.13 44.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.31 0.28 0.00 0.00 0.23 42.24%

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