[S&FCAP] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 28.86%
YoY- -57.15%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 27,554 26,311 24,587 21,977 19,990 19,756 14,266 55.02%
PBT -688 -835 -14,324 -28,819 -40,325 -47,377 -33,812 -92.52%
Tax 1,767 1,503 -403 2,325 2,753 2,202 3,751 -39.42%
NP 1,079 668 -14,727 -26,494 -37,572 -45,175 -30,061 -
-
NP to SH 1,039 476 -15,107 -28,734 -40,390 -47,072 -31,782 -
-
Tax Rate - - - - - - - -
Total Cost 26,475 25,643 39,314 48,471 57,562 64,931 44,327 -29.05%
-
Net Worth 100,706 101,475 105,779 102,044 99,571 99,088 113,692 -7.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,706 101,475 105,779 102,044 99,571 99,088 113,692 -7.76%
NOSH 245,625 247,500 257,999 248,888 242,857 241,679 241,899 1.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.92% 2.54% -59.90% -120.55% -187.95% -228.66% -210.72% -
ROE 1.03% 0.47% -14.28% -28.16% -40.56% -47.50% -27.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.22 10.63 9.53 8.83 8.23 8.17 5.90 53.43%
EPS 0.42 0.19 -5.86 -11.54 -16.63 -19.48 -13.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.41 0.41 0.41 0.47 -8.69%
Adjusted Per Share Value based on latest NOSH - 248,888
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.55 4.35 4.06 3.63 3.30 3.26 2.36 54.84%
EPS 0.17 0.08 -2.50 -4.75 -6.67 -7.78 -5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1676 0.1747 0.1686 0.1645 0.1637 0.1878 -7.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.16 0.14 0.15 0.15 0.14 0.17 -
P/RPS 1.56 1.51 1.47 1.70 1.82 1.71 2.88 -33.52%
P/EPS 41.37 83.19 -2.39 -1.30 -0.90 -0.72 -1.29 -
EY 2.42 1.20 -41.82 -76.97 -110.87 -139.12 -77.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.34 0.37 0.37 0.34 0.36 12.56%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 29/08/12 24/05/12 -
Price 0.18 0.155 0.15 0.14 0.15 0.16 0.14 -
P/RPS 1.60 1.46 1.57 1.59 1.82 1.96 2.37 -23.02%
P/EPS 42.55 80.59 -2.56 -1.21 -0.90 -0.82 -1.07 -
EY 2.35 1.24 -39.04 -82.46 -110.87 -121.73 -93.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.37 0.34 0.37 0.39 0.30 29.05%

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