[S&FCAP] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 115.88%
YoY- 100.18%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Revenue 24,472 37,174 25,614 25,176 61,220 64,098 76,352 -16.04%
PBT 1,594 5,380 1,328 -878 -61,578 -24,022 -6,124 -
Tax 0 -488 656 1,594 5,600 5,646 1,292 -
NP 1,594 4,892 1,984 716 -55,978 -18,376 -4,832 -
-
NP to SH 1,098 2,674 1,690 108 -58,684 -17,658 -4,982 -
-
Tax Rate 0.00% 9.07% -49.40% - - - - -
Total Cost 22,878 32,282 23,630 24,460 117,198 82,474 81,184 -17.68%
-
Net Worth 112,662 99,667 98,985 110,700 132,933 186,255 191,057 -7.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Net Worth 112,662 99,667 98,985 110,700 132,933 186,255 191,057 -7.79%
NOSH 321,893 243,090 241,428 270,000 241,696 241,890 241,844 4.49%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
NP Margin 6.51% 13.16% 7.75% 2.84% -91.44% -28.67% -6.33% -
ROE 0.97% 2.68% 1.71% 0.10% -44.15% -9.48% -2.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 7.60 15.29 10.61 9.32 25.33 26.50 31.57 -19.65%
EPS 0.34 1.10 0.70 0.04 -22.78 -7.30 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.41 0.41 0.41 0.55 0.77 0.79 -11.76%
Adjusted Per Share Value based on latest NOSH - 248,888
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 4.45 6.75 4.65 4.57 11.12 11.65 13.87 -16.03%
EPS 0.20 0.49 0.31 0.02 -10.66 -3.21 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2047 0.1811 0.1799 0.2011 0.2415 0.3384 0.3471 -7.79%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 -
Price 0.13 0.15 0.165 0.15 0.17 0.18 0.33 -
P/RPS 1.71 0.98 1.56 1.61 0.67 0.68 1.05 7.78%
P/EPS 38.11 13.64 23.57 375.00 -0.70 -2.47 -16.02 -
EY 2.62 7.33 4.24 0.27 -142.82 -40.56 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.40 0.37 0.31 0.23 0.42 -1.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 25/02/16 26/02/15 27/02/14 21/02/13 23/02/12 30/08/10 28/08/09 -
Price 0.125 0.17 0.165 0.14 0.17 0.17 0.34 -
P/RPS 1.64 1.11 1.56 1.50 0.67 0.64 1.08 6.63%
P/EPS 36.65 15.45 23.57 350.00 -0.70 -2.33 -16.50 -
EY 2.73 6.47 4.24 0.29 -142.82 -42.94 -6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.40 0.34 0.31 0.22 0.43 -2.69%

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