[S&FCAP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -56.73%
YoY- -166.78%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 80,584 71,337 72,652 74,748 92,331 108,359 123,422 -24.68%
PBT 4,168 3,606 -13,518 -10,218 -6,337 5,571 10,870 -47.12%
Tax 1,220 2,447 3,189 2,377 1,334 -1,206 -2,712 -
NP 5,388 6,053 -10,329 -7,841 -5,003 4,365 8,158 -24.10%
-
NP to SH 4,981 5,833 -10,404 -7,841 -5,003 4,365 8,158 -27.96%
-
Tax Rate -29.27% -67.86% - - - 21.65% 24.95% -
Total Cost 75,196 65,284 82,981 82,589 97,334 103,994 115,264 -24.72%
-
Net Worth 200,296 207,900 190,023 194,723 185,904 192,457 193,871 2.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 200,296 207,900 190,023 194,723 185,904 192,457 193,871 2.19%
NOSH 241,321 241,744 240,535 243,404 241,434 240,571 114,716 63.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.69% 8.49% -14.22% -10.49% -5.42% 4.03% 6.61% -
ROE 2.49% 2.81% -5.48% -4.03% -2.69% 2.27% 4.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.39 29.51 30.20 30.71 38.24 45.04 107.59 -54.06%
EPS 2.06 2.41 -4.33 -3.22 -2.07 1.81 7.11 -56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.86 0.79 0.80 0.77 0.80 1.69 -37.67%
Adjusted Per Share Value based on latest NOSH - 243,404
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.31 11.78 12.00 12.35 15.25 17.90 20.39 -24.69%
EPS 0.82 0.96 -1.72 -1.30 -0.83 0.72 1.35 -28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3434 0.3139 0.3216 0.3071 0.3179 0.3202 2.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.35 0.33 0.39 0.34 0.42 0.55 -
P/RPS 0.99 1.19 1.09 1.27 0.89 0.93 0.51 55.42%
P/EPS 15.99 14.51 -7.63 -12.11 -16.41 23.15 7.73 62.13%
EY 6.25 6.89 -13.11 -8.26 -6.09 4.32 12.93 -38.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.49 0.44 0.53 0.33 13.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/03/10 04/12/09 28/08/09 29/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.24 0.32 0.34 0.38 0.35 0.29 0.38 -
P/RPS 0.72 1.08 1.13 1.24 0.92 0.64 0.35 61.53%
P/EPS 11.63 13.26 -7.86 -11.80 -16.89 15.98 5.34 67.78%
EY 8.60 7.54 -12.72 -8.48 -5.92 6.26 18.71 -40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.48 0.45 0.36 0.22 20.16%

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