[S&FCAP] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 35,324 30,485 24,322 0 0 0 2,461 55.86%
PBT 6,307 7,094 5,911 0 -493 -10,770 -10,365 -
Tax -1,664 -1,571 -1,291 0 -9,928 10,770 10,365 -
NP 4,643 5,523 4,620 0 -10,421 0 0 -
-
NP to SH 4,643 5,523 4,620 0 -10,421 -10,770 -10,365 -
-
Tax Rate 26.38% 22.15% 21.84% - - - - -
Total Cost 30,681 24,962 19,702 0 10,421 0 2,461 52.24%
-
Net Worth 169,360 156,484 142,862 0 -335,078 -288,341 -145,531 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,032 - - - - - - -
Div Payout % 86.85% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 169,360 156,484 142,862 0 -335,078 -288,341 -145,531 -
NOSH 115,210 115,062 115,211 65,862 65,830 65,831 65,851 9.76%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.14% 18.12% 19.00% 0.00% 0.00% 0.00% 0.00% -
ROE 2.74% 3.53% 3.23% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 30.66 26.49 21.11 0.00 0.00 0.00 3.74 41.97%
EPS 4.03 4.80 4.01 0.00 -15.83 -16.36 15.74 -20.30%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.36 1.24 0.00 -5.09 -4.38 -2.21 -
Adjusted Per Share Value based on latest NOSH - 65,862
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.83 5.04 4.02 0.00 0.00 0.00 0.41 55.61%
EPS 0.77 0.91 0.76 0.00 -1.72 -1.78 -1.71 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2797 0.2585 0.236 0.00 -0.5535 -0.4763 -0.2404 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 - - - - -
Price 0.68 0.76 0.88 0.00 0.00 0.00 0.00 -
P/RPS 2.22 2.87 4.17 0.00 0.00 0.00 0.00 -
P/EPS 16.87 15.83 21.95 0.00 0.00 0.00 0.00 -
EY 5.93 6.32 4.56 0.00 0.00 0.00 0.00 -
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.71 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 27/08/04 30/05/03 31/05/02 11/07/01 31/05/00 -
Price 0.64 0.78 0.85 0.00 0.00 0.00 0.00 -
P/RPS 2.09 2.94 4.03 0.00 0.00 0.00 0.00 -
P/EPS 15.88 16.25 21.20 0.00 0.00 0.00 0.00 -
EY 6.30 6.15 4.72 0.00 0.00 0.00 0.00 -
DY 5.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.69 0.00 0.00 0.00 0.00 -

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