[S&FCAP] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 95.08%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Revenue 28,120 32,658 23,751 26,311 80,583 92,332 122,368 -15.87%
PBT -5,106 1,445 -2,032 -835 -10,031 -6,335 19,023 -
Tax -2,721 -1,158 144 1,503 4,643 1,332 -3,549 -3.07%
NP -7,827 287 -1,888 668 -5,388 -5,003 15,474 -
-
NP to SH -7,869 -855 -2,474 476 4,981 -5,003 15,474 -
-
Tax Rate - 80.14% - - - - 18.66% -
Total Cost 35,947 32,371 25,639 25,643 85,971 97,335 106,894 -12.02%
-
Net Worth 106,224 97,714 97,019 98,399 200,908 186,101 90,918 1.84%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 5,178 -
Div Payout % - - - - - - 33.47% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 106,224 97,714 97,019 98,399 200,908 186,101 90,918 1.84%
NOSH 321,893 244,285 242,549 239,999 242,058 241,690 115,086 12.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -27.83% 0.88% -7.95% 2.54% -6.69% -5.42% 12.65% -
ROE -7.41% -0.88% -2.55% 0.48% 2.48% -2.69% 17.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.74 13.37 9.79 10.96 33.29 38.20 106.33 -25.45%
EPS -2.44 -0.35 -1.02 0.20 2.06 -2.07 6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 0.33 0.40 0.40 0.41 0.83 0.77 0.79 -9.75%
Adjusted Per Share Value based on latest NOSH - 247,500
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.64 5.39 3.92 4.35 13.31 15.25 20.21 -15.88%
EPS -1.30 -0.14 -0.41 0.08 0.82 -0.83 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
NAPS 0.1755 0.1614 0.1603 0.1625 0.3319 0.3074 0.1502 1.84%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/12/09 31/12/08 31/12/07 -
Price 0.12 0.16 0.24 0.16 0.33 0.34 0.69 -
P/RPS 1.37 1.20 2.45 1.46 0.99 0.89 0.65 9.16%
P/EPS -4.91 -45.71 -23.53 80.67 16.04 -16.43 5.13 -
EY -20.37 -2.19 -4.25 1.24 6.24 -6.09 19.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 0.36 0.40 0.60 0.39 0.40 0.44 0.87 -9.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Date 25/08/16 27/08/15 26/08/14 29/08/13 05/03/10 27/02/09 29/02/08 -
Price 0.12 0.125 0.255 0.155 0.24 0.35 0.67 -
P/RPS 1.37 0.94 2.60 1.41 0.72 0.92 0.63 9.56%
P/EPS -4.91 -35.71 -25.00 78.15 11.66 -16.91 4.98 -
EY -20.37 -2.80 -4.00 1.28 8.57 -5.91 20.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.72 -
P/NAPS 0.36 0.31 0.64 0.38 0.29 0.45 0.85 -9.60%

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