[S&FCAP] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
05-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -69.03%
YoY- 199.56%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,658 23,751 26,311 80,583 92,332 122,368 131,891 -15.14%
PBT 1,445 -2,032 -835 -10,031 -6,335 19,023 26,242 -28.89%
Tax -1,158 144 1,503 4,643 1,332 -3,549 -4,503 -14.76%
NP 287 -1,888 668 -5,388 -5,003 15,474 21,739 -39.89%
-
NP to SH -855 -2,474 476 4,981 -5,003 15,474 21,739 -
-
Tax Rate 80.14% - - - - 18.66% 17.16% -
Total Cost 32,371 25,639 25,643 85,971 97,335 106,894 110,152 -13.41%
-
Net Worth 97,714 97,019 98,399 200,908 186,101 90,918 183,068 -7.11%
Dividend
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,178 8,635 -
Div Payout % - - - - - 33.47% 39.72% -
Equity
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 97,714 97,019 98,399 200,908 186,101 90,918 183,068 -7.11%
NOSH 244,285 242,549 239,999 242,058 241,690 115,086 115,137 9.25%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.88% -7.95% 2.54% -6.69% -5.42% 12.65% 16.48% -
ROE -0.88% -2.55% 0.48% 2.48% -2.69% 17.02% 11.87% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.37 9.79 10.96 33.29 38.20 106.33 114.55 -22.32%
EPS -0.35 -1.02 0.20 2.06 -2.07 6.40 18.88 -
DPS 0.00 0.00 0.00 0.00 0.00 4.50 7.50 -
NAPS 0.40 0.40 0.41 0.83 0.77 0.79 1.59 -14.98%
Adjusted Per Share Value based on latest NOSH - 241,321
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.39 3.92 4.35 13.31 15.25 20.21 21.79 -15.15%
EPS -0.14 -0.41 0.08 0.82 -0.83 2.56 3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.86 1.43 -
NAPS 0.1614 0.1603 0.1625 0.3319 0.3074 0.1502 0.3024 -7.11%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.24 0.16 0.33 0.34 0.69 0.85 -
P/RPS 1.20 2.45 1.46 0.99 0.89 0.65 0.74 5.85%
P/EPS -45.71 -23.53 80.67 16.04 -16.43 5.13 4.50 -
EY -2.19 -4.25 1.24 6.24 -6.09 19.49 22.21 -
DY 0.00 0.00 0.00 0.00 0.00 6.52 8.82 -
P/NAPS 0.40 0.60 0.39 0.40 0.44 0.87 0.53 -3.25%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/08/15 26/08/14 29/08/13 05/03/10 27/02/09 29/02/08 28/02/07 -
Price 0.125 0.255 0.155 0.24 0.35 0.67 0.88 -
P/RPS 0.94 2.60 1.41 0.72 0.92 0.63 0.77 2.37%
P/EPS -35.71 -25.00 78.15 11.66 -16.91 4.98 4.66 -
EY -2.80 -4.00 1.28 8.57 -5.91 20.07 21.46 -
DY 0.00 0.00 0.00 0.00 0.00 6.72 8.52 -
P/NAPS 0.31 0.64 0.38 0.29 0.45 0.85 0.55 -6.52%

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