[S&FCAP] YoY 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- 15.01%
YoY- 101.79%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 9,307 4,416 10,874 5,499 6,523 4,536 14,027 -6.10%
PBT 1,445 33 2,271 412 -544 -12,050 -8,246 -
Tax -787 179 -247 61 794 1,222 1,805 -
NP 658 212 2,024 473 250 -10,828 -6,441 -
-
NP to SH 327 150 1,399 452 224 -11,432 -6,165 -
-
Tax Rate 54.46% -542.42% 10.88% -14.81% - - - -
Total Cost 8,649 4,204 8,850 5,026 6,273 15,364 20,468 -12.39%
-
Net Worth 106,224 112,662 98,894 97,536 102,044 132,930 186,158 -8.25%
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 98,894 97,536 102,044 132,930 186,158 -8.25%
NOSH 321,893 321,893 241,206 237,894 248,888 241,691 241,764 4.49%
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 7.07% 4.80% 18.61% 8.60% 3.83% -238.71% -45.92% -
ROE 0.31% 0.13% 1.41% 0.46% 0.22% -8.60% -3.31% -
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 2.89 1.37 4.51 2.31 2.62 1.88 5.80 -10.14%
EPS 0.10 0.05 0.58 0.19 0.09 -4.45 -2.55 -
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 1.54 0.73 1.80 0.91 1.08 0.75 2.32 -6.10%
EPS 0.05 0.02 0.23 0.07 0.04 -1.89 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1861 0.1634 0.1611 0.1686 0.2196 0.3075 -8.25%
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 3.80 9.48 3.33 7.14 5.72 9.06 3.10 3.17%
P/EPS 108.28 278.97 25.86 86.84 166.67 -3.59 -7.06 -
EY 0.92 0.36 3.87 1.15 0.60 -27.82 -14.17 -
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 4.67 9.11 3.77 7.14 5.34 9.06 2.93 7.42%
P/EPS 132.89 268.24 29.31 86.84 155.56 -3.59 -6.67 -
EY 0.75 0.37 3.41 1.15 0.64 -27.82 -15.00 -
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