[S&FCAP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -231.42%
YoY- -254.44%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 12,807 12,588 30,610 32,049 38,176 57,856 56,802 -20.45%
PBT 664 -439 -30,789 -12,011 -3,062 4,119 12,272 -36.11%
Tax 328 797 2,800 2,823 646 -1,209 -2,046 -
NP 992 358 -27,989 -9,188 -2,416 2,910 10,226 -30.11%
-
NP to SH 845 54 -29,342 -8,829 -2,491 2,910 10,226 -31.82%
-
Tax Rate -49.40% - - - - 29.35% 16.67% -
Total Cost 11,815 12,230 58,599 41,237 40,592 54,946 46,576 -19.00%
-
Net Worth 98,985 110,700 132,933 186,255 191,057 194,383 186,555 -9.27%
Dividend
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 5,182 -
Div Payout % - - - - - - 50.68% -
Equity
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 98,985 110,700 132,933 186,255 191,057 194,383 186,555 -9.27%
NOSH 241,428 270,000 241,696 241,890 241,844 115,019 115,157 12.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.75% 2.84% -91.44% -28.67% -6.33% 5.03% 18.00% -
ROE 0.85% 0.05% -22.07% -4.74% -1.30% 1.50% 5.48% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.30 4.66 12.66 13.25 15.79 50.30 49.33 -29.01%
EPS 0.35 0.02 -11.39 -3.65 -1.03 2.53 8.88 -39.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 0.41 0.41 0.55 0.77 0.79 1.69 1.62 -19.02%
Adjusted Per Share Value based on latest NOSH - 241,764
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.33 2.29 5.56 5.82 6.94 10.51 10.32 -20.43%
EPS 0.15 0.01 -5.33 -1.60 -0.45 0.53 1.86 -32.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.1799 0.2011 0.2415 0.3384 0.3471 0.3532 0.339 -9.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.165 0.15 0.17 0.18 0.33 0.55 0.86 -
P/RPS 3.11 3.22 1.34 1.36 2.09 1.09 1.74 9.33%
P/EPS 47.14 750.00 -1.40 -4.93 -32.04 21.74 9.68 27.53%
EY 2.12 0.13 -71.41 -20.28 -3.12 4.60 10.33 -21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.23 -
P/NAPS 0.40 0.37 0.31 0.23 0.42 0.33 0.53 -4.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/02/14 21/02/13 23/02/12 30/08/10 28/08/09 28/08/08 29/08/07 -
Price 0.165 0.14 0.17 0.17 0.34 0.38 0.76 -
P/RPS 3.11 3.00 1.34 1.28 2.15 0.76 1.54 11.40%
P/EPS 47.14 700.00 -1.40 -4.66 -33.01 15.02 8.56 29.96%
EY 2.12 0.14 -71.41 -21.47 -3.03 6.66 11.68 -23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.92 -
P/NAPS 0.40 0.34 0.31 0.22 0.43 0.22 0.47 -2.44%

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