[S&FCAP] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 230.25%
YoY- 331.18%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Revenue 39,380 26,880 30,852 29,232 24,260 23,324 72,088 -8.87%
PBT 5,136 4,508 1,676 1,008 420 -27,788 -15,060 -
Tax -1,696 -2,168 12 1,068 12 -2,192 4,072 -
NP 3,440 2,340 1,688 2,076 432 -29,980 -10,988 -
-
NP to SH 2,996 1,596 -248 1,572 -680 -27,408 -10,656 -
-
Tax Rate 33.02% 48.09% -0.72% -105.95% -2.86% - - -
Total Cost 35,940 24,540 29,164 27,156 23,828 53,304 83,076 -12.08%
-
Net Worth 106,224 0 82,666 100,706 99,571 145,020 193,745 -8.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Net Worth 106,224 0 82,666 100,706 99,571 145,020 193,745 -8.82%
NOSH 321,893 332,500 206,666 245,625 242,857 241,700 242,181 4.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
NP Margin 8.74% 8.71% 5.47% 7.10% 1.78% -128.54% -15.24% -
ROE 2.82% 0.00% -0.30% 1.56% -0.68% -18.90% -5.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 12.23 8.08 14.93 11.90 9.99 9.65 29.77 -12.77%
EPS 0.92 0.52 -0.12 0.64 -0.28 -11.36 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.00 0.40 0.41 0.41 0.60 0.80 -12.72%
Adjusted Per Share Value based on latest NOSH - 245,625
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 6.50 4.44 5.10 4.83 4.01 3.85 11.91 -8.88%
EPS 0.49 0.26 -0.04 0.26 -0.11 -4.53 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.00 0.1365 0.1663 0.1645 0.2395 0.32 -8.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 -
Price 0.105 0.13 0.21 0.175 0.15 0.14 0.26 -
P/RPS 0.86 1.61 1.41 1.47 1.50 1.45 0.87 -0.17%
P/EPS 11.28 27.08 -175.00 27.34 -53.57 -1.23 -5.91 -
EY 8.86 3.69 -0.57 3.66 -1.87 -81.00 -16.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.53 0.43 0.37 0.23 0.33 -0.47%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 29/11/16 26/11/15 27/11/14 20/11/13 22/11/12 25/11/11 31/05/10 -
Price 0.105 0.14 0.175 0.18 0.15 0.17 0.19 -
P/RPS 0.86 1.73 1.17 1.51 1.50 1.76 0.64 4.64%
P/EPS 11.28 29.17 -145.83 28.13 -53.57 -1.50 -4.32 -
EY 8.86 3.43 -0.69 3.56 -1.87 -66.70 -23.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.44 0.44 0.37 0.28 0.24 4.52%

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