[S&FCAP] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 118.28%
YoY- 102.57%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,751 26,842 26,530 27,554 26,311 24,587 21,977 5.32%
PBT -2,032 878 268 -688 -835 -14,324 -28,819 -83.01%
Tax 144 688 1,034 1,767 1,503 -403 2,325 -84.42%
NP -1,888 1,566 1,302 1,079 668 -14,727 -26,494 -82.89%
-
NP to SH -2,474 1,224 1,267 1,039 476 -15,107 -28,734 -80.58%
-
Tax Rate - -78.36% -385.82% - - - - -
Total Cost 25,639 25,276 25,228 26,475 25,643 39,314 48,471 -34.67%
-
Net Worth 96,595 88,150 97,536 100,706 101,475 105,779 102,044 -3.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,595 88,150 97,536 100,706 101,475 105,779 102,044 -3.60%
NOSH 241,489 215,000 237,894 245,625 247,500 257,999 248,888 -1.99%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -7.95% 5.83% 4.91% 3.92% 2.54% -59.90% -120.55% -
ROE -2.56% 1.39% 1.30% 1.03% 0.47% -14.28% -28.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.84 12.48 11.15 11.22 10.63 9.53 8.83 7.50%
EPS -1.02 0.57 0.53 0.42 0.19 -5.86 -11.54 -80.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.41 0.41 0.41 0.41 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 245,625
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.92 4.43 4.38 4.55 4.35 4.06 3.63 5.27%
EPS -0.41 0.20 0.21 0.17 0.08 -2.50 -4.75 -80.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1456 0.1611 0.1663 0.1676 0.1747 0.1686 -3.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.24 0.175 0.165 0.175 0.16 0.14 0.15 -
P/RPS 2.44 1.40 1.48 1.56 1.51 1.47 1.70 27.32%
P/EPS -23.43 30.74 30.98 41.37 83.19 -2.39 -1.30 591.06%
EY -4.27 3.25 3.23 2.42 1.20 -41.82 -76.97 -85.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.40 0.43 0.39 0.34 0.37 38.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 27/02/14 20/11/13 29/08/13 23/05/13 21/02/13 -
Price 0.255 0.22 0.165 0.18 0.155 0.15 0.14 -
P/RPS 2.59 1.76 1.48 1.60 1.46 1.57 1.59 38.56%
P/EPS -24.89 38.64 30.98 42.55 80.59 -2.56 -1.21 654.91%
EY -4.02 2.59 3.23 2.35 1.24 -39.04 -82.46 -86.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.40 0.44 0.38 0.37 0.34 52.62%

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