[S&FCAP] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -117.74%
YoY- -185.6%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 12,588 30,610 32,049 38,176 57,856 56,802 65,500 -22.38%
PBT -439 -30,789 -12,011 -3,062 4,119 12,272 14,279 -
Tax 797 2,800 2,823 646 -1,209 -2,046 -3,858 -
NP 358 -27,989 -9,188 -2,416 2,910 10,226 10,421 -40.42%
-
NP to SH 54 -29,342 -8,829 -2,491 2,910 10,226 10,421 -55.44%
-
Tax Rate - - - - 29.35% 16.67% 27.02% -
Total Cost 12,230 58,599 41,237 40,592 54,946 46,576 55,079 -20.64%
-
Net Worth 110,700 132,933 186,255 191,057 194,383 186,555 171,572 -6.50%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 5,182 4,030 -
Div Payout % - - - - - 50.68% 38.67% -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 110,700 132,933 186,255 191,057 194,383 186,555 171,572 -6.50%
NOSH 270,000 241,696 241,890 241,844 115,019 115,157 115,149 13.98%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.84% -91.44% -28.67% -6.33% 5.03% 18.00% 15.91% -
ROE 0.05% -22.07% -4.74% -1.30% 1.50% 5.48% 6.07% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.66 12.66 13.25 15.79 50.30 49.33 56.88 -31.91%
EPS 0.02 -11.39 -3.65 -1.03 2.53 8.88 9.05 -60.91%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 3.50 -
NAPS 0.41 0.55 0.77 0.79 1.69 1.62 1.49 -17.98%
Adjusted Per Share Value based on latest NOSH - 240,535
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.29 5.56 5.82 6.94 10.51 10.32 11.90 -22.36%
EPS 0.01 -5.33 -1.60 -0.45 0.53 1.86 1.89 -55.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.73 -
NAPS 0.2011 0.2415 0.3384 0.3471 0.3532 0.339 0.3117 -6.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.15 0.17 0.18 0.33 0.55 0.86 0.64 -
P/RPS 3.22 1.34 1.36 2.09 1.09 1.74 1.13 17.45%
P/EPS 750.00 -1.40 -4.93 -32.04 21.74 9.68 7.07 104.72%
EY 0.13 -71.41 -20.28 -3.12 4.60 10.33 14.14 -51.34%
DY 0.00 0.00 0.00 0.00 0.00 5.23 5.47 -
P/NAPS 0.37 0.31 0.23 0.42 0.33 0.53 0.43 -2.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 21/02/13 23/02/12 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.14 0.17 0.17 0.34 0.38 0.76 0.62 -
P/RPS 3.00 1.34 1.28 2.15 0.76 1.54 1.09 16.82%
P/EPS 700.00 -1.40 -4.66 -33.01 15.02 8.56 6.85 103.55%
EY 0.14 -71.41 -21.47 -3.03 6.66 11.68 14.60 -51.02%
DY 0.00 0.00 0.00 0.00 0.00 5.92 5.65 -
P/NAPS 0.34 0.31 0.22 0.43 0.22 0.47 0.42 -3.19%

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