[S&FCAP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 8.53%
YoY- -167.53%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 24,260 23,324 72,088 56,332 126,664 119,812 141,296 -23.72%
PBT 420 -27,788 -15,060 -6,236 9,288 24,876 25,228 -46.70%
Tax 12 -2,192 4,072 1,660 -2,512 -3,172 -6,656 -
NP 432 -29,980 -10,988 -4,576 6,776 21,704 18,572 -43.89%
-
NP to SH -680 -27,408 -10,656 -4,576 6,776 21,704 18,572 -
-
Tax Rate -2.86% - - - 27.05% 12.75% 26.38% -
Total Cost 23,828 53,304 83,076 60,908 119,888 98,108 122,724 -22.26%
-
Net Worth 99,571 145,020 193,745 194,723 193,599 184,322 169,360 -7.83%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 20,736 16,129 -
Div Payout % - - - - - 95.54% 86.85% -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 99,571 145,020 193,745 194,723 193,599 184,322 169,360 -7.83%
NOSH 242,857 241,700 242,181 243,404 115,238 115,201 115,210 12.14%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.78% -128.54% -15.24% -8.12% 5.35% 18.12% 13.14% -
ROE -0.68% -18.90% -5.50% -2.35% 3.50% 11.78% 10.97% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.99 9.65 29.77 23.14 109.92 104.00 122.64 -31.98%
EPS -0.28 -11.36 -4.40 -1.88 5.88 18.84 16.12 -
DPS 0.00 0.00 0.00 0.00 0.00 18.00 14.00 -
NAPS 0.41 0.60 0.80 0.80 1.68 1.60 1.47 -17.81%
Adjusted Per Share Value based on latest NOSH - 243,404
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.01 3.85 11.91 9.30 20.92 19.79 23.34 -23.71%
EPS -0.11 -4.53 -1.76 -0.76 1.12 3.59 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 3.43 2.66 -
NAPS 0.1645 0.2395 0.32 0.3216 0.3198 0.3045 0.2797 -7.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.15 0.14 0.26 0.39 0.59 0.82 0.68 -
P/RPS 1.50 1.45 0.87 1.69 0.54 0.79 0.55 16.67%
P/EPS -53.57 -1.23 -5.91 -20.74 10.03 4.35 4.22 -
EY -1.87 -81.00 -16.92 -4.82 9.97 22.98 23.71 -
DY 0.00 0.00 0.00 0.00 0.00 21.95 20.59 -
P/NAPS 0.37 0.23 0.33 0.49 0.35 0.51 0.46 -3.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/11/12 25/11/11 31/05/10 29/05/09 29/05/08 30/05/07 31/05/06 -
Price 0.15 0.17 0.19 0.38 0.65 0.84 0.64 -
P/RPS 1.50 1.76 0.64 1.64 0.59 0.81 0.52 17.68%
P/EPS -53.57 -1.50 -4.32 -20.21 11.05 4.46 3.97 -
EY -1.87 -66.70 -23.16 -4.95 9.05 22.43 25.19 -
DY 0.00 0.00 0.00 0.00 0.00 21.43 21.88 -
P/NAPS 0.37 0.28 0.24 0.48 0.39 0.53 0.44 -2.62%

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