[S&FCAP] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 24,108 26,368 27,985 0 0 1,501 3,976 -1.89%
PBT 3,320 4,157 5,586 0 -11,886 -12,731 -18,907 -
Tax -775 -742 -3,710 0 0 12,731 18,907 -
NP 2,545 3,415 1,876 0 -11,886 0 0 -100.00%
-
NP to SH 2,545 3,415 3,795 0 -11,886 -12,731 -18,152 -
-
Tax Rate 23.34% 17.85% 66.42% - - - - -
Total Cost 21,563 22,953 26,109 0 11,886 1,501 3,976 -1.78%
-
Net Worth 164,676 151,777 138,311 0 -324,642 -177,733 -132,898 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,030 3,449 - - - - - -100.00%
Div Payout % 158.37% 101.01% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 164,676 151,777 138,311 0 -324,642 -177,733 -132,898 -
NOSH 115,158 114,983 114,307 65,862 65,850 65,827 64,828 -0.60%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.56% 12.95% 6.70% 0.00% 0.00% 0.00% 0.00% -
ROE 1.55% 2.25% 2.74% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.93 22.93 24.48 0.00 0.00 2.28 6.13 -1.29%
EPS 2.21 2.97 3.32 0.00 -18.05 -19.34 -27.57 -
DPS 3.50 3.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.43 1.32 1.21 0.00 -4.93 -2.70 -2.05 -
Adjusted Per Share Value based on latest NOSH - 65,862
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.38 4.79 5.08 0.00 0.00 0.27 0.72 -1.90%
EPS 0.46 0.62 0.69 0.00 -2.16 -2.31 -3.30 -
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2992 0.2758 0.2513 0.00 -0.5899 -0.3229 -0.2415 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.69 0.78 0.64 0.00 0.00 0.00 0.00 -
P/RPS 3.30 3.40 2.61 0.00 0.00 0.00 0.00 -100.00%
P/EPS 31.22 26.26 19.28 0.00 0.00 0.00 0.00 -100.00%
EY 3.20 3.81 5.19 0.00 0.00 0.00 0.00 -100.00%
DY 5.07 3.85 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.48 0.59 0.53 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 11/03/04 28/02/03 03/04/02 28/02/01 01/03/00 -
Price 0.70 0.80 0.92 0.00 0.00 0.00 0.00 -
P/RPS 3.34 3.49 3.76 0.00 0.00 0.00 0.00 -100.00%
P/EPS 31.67 26.94 27.71 0.00 0.00 0.00 0.00 -100.00%
EY 3.16 3.71 3.61 0.00 0.00 0.00 0.00 -100.00%
DY 5.00 3.75 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.61 0.76 0.00 0.00 0.00 0.00 -100.00%

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