[S&FCAP] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 125.93%
YoY- 100.09%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Revenue 20,610 33,225 26,170 25,462 79,934 107,928 126,606 -19.21%
PBT 3,389 4,037 1,272 -1,012 15,985 2,729 20,664 -19.14%
Tax -2,202 -381 441 1,528 389 -1,094 -4,217 -7.35%
NP 1,186 3,656 1,713 516 16,374 1,634 16,446 -26.58%
-
NP to SH 784 1,810 1,241 244 16,081 1,634 16,446 -30.07%
-
Tax Rate 64.97% 9.44% -34.67% - -2.43% 40.09% 20.41% -
Total Cost 19,424 29,569 24,457 24,946 63,560 106,293 110,160 -18.45%
-
Net Worth 112,662 99,424 97,874 93,787 207,864 192,313 187,556 -5.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 6,903 -
Div Payout % - - - - - - 41.98% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 112,662 99,424 97,874 93,787 207,864 192,313 187,556 -5.81%
NOSH 321,893 242,499 238,717 228,750 241,703 240,392 115,065 12.85%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.76% 11.00% 6.55% 2.03% 20.49% 1.51% 12.99% -
ROE 0.70% 1.82% 1.27% 0.26% 7.74% 0.85% 8.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.40 13.70 10.96 11.13 33.07 44.90 110.03 -28.42%
EPS 0.24 0.75 0.52 0.11 6.65 0.68 14.29 -38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.35 0.41 0.41 0.41 0.86 0.80 1.63 -16.54%
Adjusted Per Share Value based on latest NOSH - 257,999
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.74 6.04 4.76 4.63 14.52 19.61 23.00 -19.22%
EPS 0.14 0.33 0.23 0.04 2.92 0.30 2.99 -30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.2047 0.1807 0.1778 0.1704 0.3777 0.3494 0.3408 -5.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/09/09 30/09/08 28/09/07 -
Price 0.13 0.175 0.175 0.14 0.35 0.42 0.76 -
P/RPS 2.03 1.28 1.60 1.26 1.06 0.94 0.69 13.52%
P/EPS 53.38 23.44 33.65 131.25 5.26 61.76 5.32 31.13%
EY 1.87 4.27 2.97 0.76 19.01 1.62 18.81 -23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.89 -
P/NAPS 0.37 0.43 0.43 0.34 0.41 0.53 0.47 -2.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Date 26/05/16 29/05/15 30/05/14 23/05/13 04/12/09 27/11/08 29/11/07 -
Price 0.12 0.155 0.22 0.15 0.32 0.29 0.73 -
P/RPS 1.87 1.13 2.01 1.35 0.97 0.65 0.66 13.02%
P/EPS 49.27 20.76 42.31 140.63 4.81 42.65 5.11 30.52%
EY 2.03 4.82 2.36 0.71 20.79 2.34 19.58 -23.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.22 -
P/NAPS 0.34 0.38 0.54 0.37 0.37 0.36 0.45 -3.24%

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