[S&FCAP] QoQ TTM Result on 31-Mar-2012

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -73.82%
YoY- -29.84%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,977 19,990 19,756 14,266 10,367 16,909 23,486 -4.31%
PBT -28,819 -40,325 -47,377 -33,812 -18,997 -20,489 -19,844 28.09%
Tax 2,325 2,753 2,202 3,751 674 -1,592 436 203.68%
NP -26,494 -37,572 -45,175 -30,061 -18,323 -22,081 -19,408 22.94%
-
NP to SH -28,734 -40,390 -47,072 -31,782 -18,284 -20,509 -18,313 34.84%
-
Tax Rate - - - - - - - -
Total Cost 48,471 57,562 64,931 44,327 28,690 38,990 42,894 8.44%
-
Net Worth 102,044 99,571 99,088 113,692 132,930 145,272 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 102,044 99,571 99,088 113,692 132,930 145,272 0 -
NOSH 248,888 242,857 241,679 241,899 241,691 242,120 241,772 1.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -120.55% -187.95% -228.66% -210.72% -176.74% -130.59% -82.64% -
ROE -28.16% -40.56% -47.50% -27.95% -13.75% -14.12% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.83 8.23 8.17 5.90 4.29 6.98 9.71 -6.10%
EPS -11.54 -16.63 -19.48 -13.14 -7.57 -8.47 -7.57 32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.47 0.55 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 241,899
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.99 3.63 3.59 2.59 1.88 3.07 4.27 -4.40%
EPS -5.22 -7.34 -8.55 -5.77 -3.32 -3.73 -3.33 34.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1854 0.1809 0.18 0.2066 0.2415 0.264 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.15 0.15 0.14 0.17 0.17 0.14 0.17 -
P/RPS 1.70 1.82 1.71 2.88 3.96 2.00 1.75 -1.90%
P/EPS -1.30 -0.90 -0.72 -1.29 -2.25 -1.65 -2.24 -30.30%
EY -76.97 -110.87 -139.12 -77.29 -44.50 -60.50 -44.56 43.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.34 0.36 0.31 0.23 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 29/08/12 24/05/12 23/02/12 25/11/11 25/08/11 -
Price 0.14 0.15 0.16 0.14 0.17 0.17 0.16 -
P/RPS 1.59 1.82 1.96 2.37 3.96 2.43 1.65 -2.42%
P/EPS -1.21 -0.90 -0.82 -1.07 -2.25 -2.01 -2.11 -30.85%
EY -82.46 -110.87 -121.73 -93.85 -44.50 -49.83 -47.34 44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.39 0.30 0.31 0.28 0.00 -

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