[S&FCAP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.52%
YoY- 144.14%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,535 65,089 74,456 84,523 80,584 71,337 72,652 -16.35%
PBT -31,855 -26,134 -4,781 1,962 4,168 3,606 -13,518 76.80%
Tax 3,259 5,230 3,397 1,823 1,220 2,447 3,189 1.45%
NP -28,596 -20,904 -1,384 3,785 5,388 6,053 -10,329 96.80%
-
NP to SH -27,142 -20,566 -1,357 3,461 4,981 5,833 -10,404 89.17%
-
Tax Rate - - - -92.92% -29.27% -67.86% - -
Total Cost 84,131 85,993 75,840 80,738 75,196 65,284 82,981 0.91%
-
Net Worth 166,904 180,932 186,158 193,745 200,296 207,900 190,023 -8.26%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 166,904 180,932 186,158 193,745 200,296 207,900 190,023 -8.26%
NOSH 241,889 241,243 241,764 242,181 241,321 241,744 240,535 0.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -51.49% -32.12% -1.86% 4.48% 6.69% 8.49% -14.22% -
ROE -16.26% -11.37% -0.73% 1.79% 2.49% 2.81% -5.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.96 26.98 30.80 34.90 33.39 29.51 30.20 -16.65%
EPS -11.22 -8.52 -0.56 1.43 2.06 2.41 -4.33 88.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.75 0.77 0.80 0.83 0.86 0.79 -8.60%
Adjusted Per Share Value based on latest NOSH - 242,181
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.17 10.75 12.30 13.96 13.31 11.78 12.00 -16.37%
EPS -4.48 -3.40 -0.22 0.57 0.82 0.96 -1.72 88.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.2989 0.3075 0.32 0.3308 0.3434 0.3139 -8.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.16 0.16 0.18 0.26 0.33 0.35 0.33 -
P/RPS 0.70 0.59 0.58 0.74 0.99 1.19 1.09 -25.50%
P/EPS -1.43 -1.88 -32.07 18.19 15.99 14.51 -7.63 -67.15%
EY -70.13 -53.28 -3.12 5.50 6.25 6.89 -13.11 204.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.33 0.40 0.41 0.42 -32.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 02/03/11 25/11/10 30/08/10 31/05/10 05/03/10 04/12/09 28/08/09 -
Price 0.16 0.17 0.17 0.19 0.24 0.32 0.34 -
P/RPS 0.70 0.63 0.55 0.54 0.72 1.08 1.13 -27.26%
P/EPS -1.43 -1.99 -30.29 13.30 11.63 13.26 -7.86 -67.79%
EY -70.13 -50.15 -3.30 7.52 8.60 7.54 -12.72 211.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.22 0.24 0.29 0.37 0.43 -34.03%

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