[S&FCAP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -8.87%
YoY- -185.6%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,176 61,220 64,098 76,352 115,712 113,604 131,000 -22.38%
PBT -878 -61,578 -24,022 -6,124 8,238 24,544 28,558 -
Tax 1,594 5,600 5,646 1,292 -2,418 -4,092 -7,716 -
NP 716 -55,978 -18,376 -4,832 5,820 20,452 20,842 -40.42%
-
NP to SH 108 -58,684 -17,658 -4,982 5,820 20,452 20,842 -55.44%
-
Tax Rate - - - - 29.35% 16.67% 27.02% -
Total Cost 24,460 117,198 82,474 81,184 109,892 93,152 110,158 -20.64%
-
Net Worth 110,700 132,933 186,255 191,057 194,383 186,555 171,572 -6.50%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 10,364 8,060 -
Div Payout % - - - - - 50.68% 38.67% -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 110,700 132,933 186,255 191,057 194,383 186,555 171,572 -6.50%
NOSH 270,000 241,696 241,890 241,844 115,019 115,157 115,149 13.98%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.84% -91.44% -28.67% -6.33% 5.03% 18.00% 15.91% -
ROE 0.10% -44.15% -9.48% -2.61% 2.99% 10.96% 12.15% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.32 25.33 26.50 31.57 100.60 98.65 113.77 -31.91%
EPS 0.04 -22.78 -7.30 -2.06 5.06 17.76 18.10 -60.91%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 7.00 -
NAPS 0.41 0.55 0.77 0.79 1.69 1.62 1.49 -17.98%
Adjusted Per Share Value based on latest NOSH - 240,535
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.57 11.12 11.65 13.87 21.02 20.64 23.80 -22.39%
EPS 0.02 -10.66 -3.21 -0.91 1.06 3.72 3.79 -55.31%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 1.46 -
NAPS 0.2011 0.2415 0.3384 0.3471 0.3532 0.339 0.3117 -6.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.15 0.17 0.18 0.33 0.55 0.86 0.64 -
P/RPS 1.61 0.67 0.68 1.05 0.55 0.87 0.56 17.61%
P/EPS 375.00 -0.70 -2.47 -16.02 10.87 4.84 3.54 104.68%
EY 0.27 -142.82 -40.56 -6.24 9.20 20.65 28.28 -51.05%
DY 0.00 0.00 0.00 0.00 0.00 10.47 10.94 -
P/NAPS 0.37 0.31 0.23 0.42 0.33 0.53 0.43 -2.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 21/02/13 23/02/12 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.14 0.17 0.17 0.34 0.38 0.76 0.62 -
P/RPS 1.50 0.67 0.64 1.08 0.38 0.77 0.54 16.99%
P/EPS 350.00 -0.70 -2.33 -16.50 7.51 4.28 3.43 103.51%
EY 0.29 -142.82 -42.94 -6.06 13.32 23.37 29.19 -50.75%
DY 0.00 0.00 0.00 0.00 0.00 11.84 11.29 -
P/NAPS 0.34 0.31 0.22 0.43 0.22 0.47 0.42 -3.19%

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