[S&FCAP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
05-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.61%
YoY- 199.56%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 65,089 74,456 84,523 80,584 71,337 72,652 74,748 -8.80%
PBT -26,134 -4,781 1,962 4,168 3,606 -13,518 -10,218 86.91%
Tax 5,230 3,397 1,823 1,220 2,447 3,189 2,377 69.08%
NP -20,904 -1,384 3,785 5,388 6,053 -10,329 -7,841 92.15%
-
NP to SH -20,566 -1,357 3,461 4,981 5,833 -10,404 -7,841 90.07%
-
Tax Rate - - -92.92% -29.27% -67.86% - - -
Total Cost 85,993 75,840 80,738 75,196 65,284 82,981 82,589 2.72%
-
Net Worth 180,932 186,158 193,745 200,296 207,900 190,023 194,723 -4.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,932 186,158 193,745 200,296 207,900 190,023 194,723 -4.77%
NOSH 241,243 241,764 242,181 241,321 241,744 240,535 243,404 -0.59%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -32.12% -1.86% 4.48% 6.69% 8.49% -14.22% -10.49% -
ROE -11.37% -0.73% 1.79% 2.49% 2.81% -5.48% -4.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.98 30.80 34.90 33.39 29.51 30.20 30.71 -8.26%
EPS -8.52 -0.56 1.43 2.06 2.41 -4.33 -3.22 91.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.80 0.83 0.86 0.79 0.80 -4.20%
Adjusted Per Share Value based on latest NOSH - 241,321
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.83 13.53 15.36 14.64 12.96 13.20 13.58 -8.77%
EPS -3.74 -0.25 0.63 0.91 1.06 -1.89 -1.42 90.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3287 0.3382 0.352 0.3639 0.3777 0.3453 0.3538 -4.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.18 0.26 0.33 0.35 0.33 0.39 -
P/RPS 0.59 0.58 0.74 0.99 1.19 1.09 1.27 -39.98%
P/EPS -1.88 -32.07 18.19 15.99 14.51 -7.63 -12.11 -71.08%
EY -53.28 -3.12 5.50 6.25 6.89 -13.11 -8.26 246.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.33 0.40 0.41 0.42 0.49 -43.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 30/08/10 31/05/10 05/03/10 04/12/09 28/08/09 29/05/09 -
Price 0.17 0.17 0.19 0.24 0.32 0.34 0.38 -
P/RPS 0.63 0.55 0.54 0.72 1.08 1.13 1.24 -36.30%
P/EPS -1.99 -30.29 13.30 11.63 13.26 -7.86 -11.80 -69.44%
EY -50.15 -3.30 7.52 8.60 7.54 -12.72 -8.48 226.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.29 0.37 0.43 0.48 -38.73%

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