[S&FCAP] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 115.01%
YoY- 1464.81%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 19,152 12,236 18,587 12,807 12,588 30,610 32,049 -7.60%
PBT 2,729 797 2,690 664 -439 -30,789 -12,011 -
Tax -1,211 0 -244 328 797 2,800 2,823 -
NP 1,518 797 2,446 992 358 -27,989 -9,188 -
-
NP to SH 1,076 549 1,337 845 54 -29,342 -8,829 -
-
Tax Rate 44.38% 0.00% 9.07% -49.40% - - - -
Total Cost 17,634 11,439 16,141 11,815 12,230 58,599 41,237 -12.23%
-
Net Worth 106,224 112,662 99,667 98,985 110,700 132,933 186,255 -8.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 106,224 112,662 99,667 98,985 110,700 132,933 186,255 -8.26%
NOSH 321,893 321,893 243,090 241,428 270,000 241,696 241,890 4.48%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 7.93% 6.51% 13.16% 7.75% 2.84% -91.44% -28.67% -
ROE 1.01% 0.49% 1.34% 0.85% 0.05% -22.07% -4.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 5.95 3.80 7.65 5.30 4.66 12.66 13.25 -11.57%
EPS 0.33 0.17 0.55 0.35 0.02 -11.39 -3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.41 0.41 0.41 0.55 0.77 -12.20%
Adjusted Per Share Value based on latest NOSH - 237,894
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 3.16 2.02 3.07 2.12 2.08 5.06 5.29 -7.61%
EPS 0.18 0.09 0.22 0.14 0.01 -4.85 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1861 0.1646 0.1635 0.1829 0.2196 0.3077 -8.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.11 0.13 0.15 0.165 0.15 0.17 0.18 -
P/RPS 1.85 3.42 1.96 3.11 3.22 1.34 1.36 4.84%
P/EPS 32.91 76.22 27.27 47.14 750.00 -1.40 -4.93 -
EY 3.04 1.31 3.67 2.12 0.13 -71.41 -20.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.37 0.40 0.37 0.31 0.23 5.70%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 21/02/13 23/02/12 30/08/10 -
Price 0.135 0.125 0.17 0.165 0.14 0.17 0.17 -
P/RPS 2.27 3.29 2.22 3.11 3.00 1.34 1.28 9.20%
P/EPS 40.39 73.29 30.91 47.14 700.00 -1.40 -4.66 -
EY 2.48 1.36 3.24 2.12 0.14 -71.41 -21.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.41 0.40 0.34 0.31 0.22 10.03%

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