[S&FCAP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 88.46%
YoY- -1.87%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 32,049 38,176 57,856 56,802 65,500 67,947 58,806 -9.61%
PBT -12,011 -3,062 4,119 12,272 14,279 15,939 14,137 -
Tax 2,823 646 -1,209 -2,046 -3,858 -3,731 -3,810 -
NP -9,188 -2,416 2,910 10,226 10,421 12,208 10,327 -
-
NP to SH -8,829 -2,491 2,910 10,226 10,421 12,208 10,327 -
-
Tax Rate - - 29.35% 16.67% 27.02% 23.41% 26.95% -
Total Cost 41,237 40,592 54,946 46,576 55,079 55,739 48,479 -2.65%
-
Net Worth 186,255 191,057 194,383 186,555 171,572 156,630 143,910 4.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 5,182 4,030 4,030 3,453 -
Div Payout % - - - 50.68% 38.67% 33.02% 33.44% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 186,255 191,057 194,383 186,555 171,572 156,630 143,910 4.39%
NOSH 241,890 241,844 115,019 115,157 115,149 115,169 115,128 13.16%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -28.67% -6.33% 5.03% 18.00% 15.91% 17.97% 17.56% -
ROE -4.74% -1.30% 1.50% 5.48% 6.07% 7.79% 7.18% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.25 15.79 50.30 49.33 56.88 59.00 51.08 -20.13%
EPS -3.65 -1.03 2.53 8.88 9.05 10.60 8.97 -
DPS 0.00 0.00 0.00 4.50 3.50 3.50 3.00 -
NAPS 0.77 0.79 1.69 1.62 1.49 1.36 1.25 -7.75%
Adjusted Per Share Value based on latest NOSH - 115,107
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.82 6.94 10.51 10.32 11.90 12.35 10.68 -9.61%
EPS -1.60 -0.45 0.53 1.86 1.89 2.22 1.88 -
DPS 0.00 0.00 0.00 0.94 0.73 0.73 0.63 -
NAPS 0.3384 0.3471 0.3532 0.339 0.3117 0.2846 0.2615 4.38%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.18 0.33 0.55 0.86 0.64 0.75 0.88 -
P/RPS 1.36 2.09 1.09 1.74 1.13 1.27 1.72 -3.83%
P/EPS -4.93 -32.04 21.74 9.68 7.07 7.08 9.81 -
EY -20.28 -3.12 4.60 10.33 14.14 14.13 10.19 -
DY 0.00 0.00 0.00 5.23 5.47 4.67 3.41 -
P/NAPS 0.23 0.42 0.33 0.53 0.43 0.55 0.70 -16.92%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 26/08/05 27/08/04 -
Price 0.17 0.34 0.38 0.76 0.62 0.70 0.85 -
P/RPS 1.28 2.15 0.76 1.54 1.09 1.19 1.66 -4.23%
P/EPS -4.66 -33.01 15.02 8.56 6.85 6.60 9.48 -
EY -21.47 -3.03 6.66 11.68 14.60 15.14 10.55 -
DY 0.00 0.00 0.00 5.92 5.65 5.00 3.53 -
P/NAPS 0.22 0.43 0.22 0.47 0.42 0.51 0.68 -17.13%

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