[S&FCAP] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 238.89%
YoY- 100.43%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Revenue 15,458 24,919 19,628 19,097 59,951 80,946 94,955 -19.21%
PBT 2,542 3,028 954 -759 11,989 2,047 15,498 -19.14%
Tax -1,652 -286 331 1,146 292 -821 -3,163 -7.35%
NP 890 2,742 1,285 387 12,281 1,226 12,335 -26.58%
-
NP to SH 588 1,358 931 183 12,061 1,226 12,335 -30.07%
-
Tax Rate 64.99% 9.45% -34.70% - -2.44% 40.11% 20.41% -
Total Cost 14,568 22,177 18,343 18,710 47,670 79,720 82,620 -18.45%
-
Net Worth 112,662 99,424 97,874 93,787 207,864 192,313 187,556 -5.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 5,177 -
Div Payout % - - - - - - 41.98% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 112,662 99,424 97,874 93,787 207,864 192,313 187,556 -5.81%
NOSH 321,893 242,499 238,717 228,750 241,703 240,392 115,065 12.85%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.76% 11.00% 6.55% 2.03% 20.49% 1.51% 12.99% -
ROE 0.52% 1.37% 0.95% 0.20% 5.80% 0.64% 6.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.80 10.28 8.22 8.35 24.80 33.67 82.52 -28.42%
EPS 0.18 0.56 0.39 0.08 4.99 0.51 10.72 -38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 0.35 0.41 0.41 0.41 0.86 0.80 1.63 -16.54%
Adjusted Per Share Value based on latest NOSH - 257,999
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.81 4.53 3.57 3.47 10.89 14.71 17.25 -19.20%
EPS 0.11 0.25 0.17 0.03 2.19 0.22 2.24 -29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.2047 0.1807 0.1778 0.1704 0.3777 0.3494 0.3408 -5.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/09/09 30/09/08 28/09/07 -
Price 0.13 0.175 0.175 0.14 0.35 0.42 0.76 -
P/RPS 2.71 1.70 2.13 1.68 1.41 1.25 0.92 13.54%
P/EPS 71.17 31.25 44.87 175.00 7.01 82.35 7.09 31.14%
EY 1.41 3.20 2.23 0.57 14.26 1.21 14.11 -23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.92 -
P/NAPS 0.37 0.43 0.43 0.34 0.41 0.53 0.47 -2.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 30/09/09 30/09/08 30/09/07 CAGR
Date 26/05/16 29/05/15 30/05/14 23/05/13 04/12/09 27/11/08 29/11/07 -
Price 0.12 0.155 0.22 0.15 0.32 0.29 0.73 -
P/RPS 2.50 1.51 2.68 1.80 1.29 0.86 0.88 13.05%
P/EPS 65.69 27.68 56.41 187.50 6.41 56.86 6.81 30.53%
EY 1.52 3.61 1.77 0.53 15.59 1.76 14.68 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.16 -
P/NAPS 0.34 0.38 0.54 0.37 0.37 0.36 0.45 -3.24%

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