[S&FCAP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -32.69%
YoY- -227.53%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,977 10,367 74,456 72,652 123,422 123,193 126,086 -23.53%
PBT -28,819 -18,997 -4,781 -13,518 10,870 24,235 24,932 -
Tax 2,325 674 3,397 3,189 -2,712 -2,692 -6,561 -
NP -26,494 -18,323 -1,384 -10,329 8,158 21,543 18,371 -
-
NP to SH -28,734 -18,284 -1,357 -10,404 8,158 21,543 18,371 -
-
Tax Rate - - - - 24.95% 11.11% 26.32% -
Total Cost 48,471 28,690 75,840 82,981 115,264 101,650 107,715 -11.54%
-
Net Worth 102,044 132,930 186,158 190,023 193,871 186,474 171,498 -7.66%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 9,786 8,062 -
Div Payout % - - - - - 45.43% 43.89% -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 102,044 132,930 186,158 190,023 193,871 186,474 171,498 -7.66%
NOSH 248,888 241,691 241,764 240,535 114,716 115,107 115,099 12.57%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -120.55% -176.74% -1.86% -14.22% 6.61% 17.49% 14.57% -
ROE -28.16% -13.75% -0.73% -5.48% 4.21% 11.55% 10.71% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.83 4.29 30.80 30.20 107.59 107.02 109.55 -32.08%
EPS -11.54 -7.57 -0.56 -4.33 7.11 18.72 15.96 -
DPS 0.00 0.00 0.00 0.00 0.00 8.50 7.00 -
NAPS 0.41 0.55 0.77 0.79 1.69 1.62 1.49 -17.98%
Adjusted Per Share Value based on latest NOSH - 240,535
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.63 1.71 12.30 12.00 20.39 20.35 20.83 -23.53%
EPS -4.75 -3.02 -0.22 -1.72 1.35 3.56 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 1.62 1.33 -
NAPS 0.1686 0.2196 0.3075 0.3139 0.3202 0.308 0.2833 -7.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.15 0.17 0.18 0.33 0.55 0.86 0.64 -
P/RPS 1.70 3.96 0.58 1.09 0.51 0.80 0.58 17.96%
P/EPS -1.30 -2.25 -32.07 -7.63 7.73 4.60 4.01 -
EY -76.97 -44.50 -3.12 -13.11 12.93 21.76 24.94 -
DY 0.00 0.00 0.00 0.00 0.00 9.88 10.94 -
P/NAPS 0.37 0.31 0.23 0.42 0.33 0.53 0.43 -2.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 21/02/13 23/02/12 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.14 0.17 0.17 0.34 0.38 0.76 0.62 -
P/RPS 1.59 3.96 0.55 1.13 0.35 0.71 0.57 17.06%
P/EPS -1.21 -2.25 -30.29 -7.86 5.34 4.06 3.88 -
EY -82.46 -44.50 -3.30 -12.72 18.71 24.63 25.74 -
DY 0.00 0.00 0.00 0.00 0.00 11.18 11.29 -
P/NAPS 0.34 0.31 0.22 0.43 0.22 0.47 0.42 -3.19%

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