[S&FCAP] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 47.42%
YoY- 52.47%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,530 27,554 26,311 24,587 21,977 19,990 19,756 21.65%
PBT 268 -688 -835 -14,324 -28,819 -40,325 -47,377 -
Tax 1,034 1,767 1,503 -403 2,325 2,753 2,202 -39.50%
NP 1,302 1,079 668 -14,727 -26,494 -37,572 -45,175 -
-
NP to SH 1,267 1,039 476 -15,107 -28,734 -40,390 -47,072 -
-
Tax Rate -385.82% - - - - - - -
Total Cost 25,228 26,475 25,643 39,314 48,471 57,562 64,931 -46.66%
-
Net Worth 97,536 100,706 101,475 105,779 102,044 99,571 99,088 -1.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 97,536 100,706 101,475 105,779 102,044 99,571 99,088 -1.04%
NOSH 237,894 245,625 247,500 257,999 248,888 242,857 241,679 -1.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.91% 3.92% 2.54% -59.90% -120.55% -187.95% -228.66% -
ROE 1.30% 1.03% 0.47% -14.28% -28.16% -40.56% -47.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.15 11.22 10.63 9.53 8.83 8.23 8.17 22.96%
EPS 0.53 0.42 0.19 -5.86 -11.54 -16.63 -19.48 -
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 0.41 0.00%
Adjusted Per Share Value based on latest NOSH - 257,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.38 4.55 4.35 4.06 3.63 3.30 3.26 21.69%
EPS 0.21 0.17 0.08 -2.50 -4.75 -6.67 -7.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1663 0.1676 0.1747 0.1686 0.1645 0.1637 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.165 0.175 0.16 0.14 0.15 0.15 0.14 -
P/RPS 1.48 1.56 1.51 1.47 1.70 1.82 1.71 -9.15%
P/EPS 30.98 41.37 83.19 -2.39 -1.30 -0.90 -0.72 -
EY 3.23 2.42 1.20 -41.82 -76.97 -110.87 -139.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.39 0.34 0.37 0.37 0.34 11.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 29/08/12 -
Price 0.165 0.18 0.155 0.15 0.14 0.15 0.16 -
P/RPS 1.48 1.60 1.46 1.57 1.59 1.82 1.96 -17.03%
P/EPS 30.98 42.55 80.59 -2.56 -1.21 -0.90 -0.82 -
EY 3.23 2.35 1.24 -39.04 -82.46 -110.87 -121.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.38 0.37 0.34 0.37 0.39 1.69%

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