[S&FCAP] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -214.62%
YoY- -132.33%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 71,337 72,652 74,748 92,331 108,359 123,422 124,081 -30.83%
PBT 3,606 -13,518 -10,218 -6,337 5,571 10,870 15,126 -61.51%
Tax 2,447 3,189 2,377 1,334 -1,206 -2,712 -3,384 -
NP 6,053 -10,329 -7,841 -5,003 4,365 8,158 11,742 -35.68%
-
NP to SH 5,833 -10,404 -7,841 -5,003 4,365 8,158 11,742 -37.24%
-
Tax Rate -67.86% - - - 21.65% 24.95% 22.37% -
Total Cost 65,284 82,981 82,589 97,334 103,994 115,264 112,339 -30.33%
-
Net Worth 207,900 190,023 194,723 185,904 192,457 193,871 115,238 48.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 207,900 190,023 194,723 185,904 192,457 193,871 115,238 48.14%
NOSH 241,744 240,535 243,404 241,434 240,571 114,716 115,238 63.79%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.49% -14.22% -10.49% -5.42% 4.03% 6.61% 9.46% -
ROE 2.81% -5.48% -4.03% -2.69% 2.27% 4.21% 10.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.51 30.20 30.71 38.24 45.04 107.59 107.67 -57.77%
EPS 2.41 -4.33 -3.22 -2.07 1.81 7.11 10.19 -61.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 0.80 0.77 0.80 1.69 1.00 -9.55%
Adjusted Per Share Value based on latest NOSH - 241,434
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.78 12.00 12.35 15.25 17.90 20.39 20.50 -30.85%
EPS 0.96 -1.72 -1.30 -0.83 0.72 1.35 1.94 -37.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3434 0.3139 0.3216 0.3071 0.3179 0.3202 0.1903 48.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.33 0.39 0.34 0.42 0.55 0.59 -
P/RPS 1.19 1.09 1.27 0.89 0.93 0.51 0.55 67.20%
P/EPS 14.51 -7.63 -12.11 -16.41 23.15 7.73 5.79 84.39%
EY 6.89 -13.11 -8.26 -6.09 4.32 12.93 17.27 -45.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.49 0.44 0.53 0.33 0.59 -21.52%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/12/09 28/08/09 29/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.32 0.34 0.38 0.35 0.29 0.38 0.65 -
P/RPS 1.08 1.13 1.24 0.92 0.64 0.35 0.60 47.91%
P/EPS 13.26 -7.86 -11.80 -16.89 15.98 5.34 6.38 62.78%
EY 7.54 -12.72 -8.48 -5.92 6.26 18.71 15.68 -38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.48 0.45 0.36 0.22 0.65 -31.29%

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