[S&FCAP] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 103.15%
YoY- 101.01%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Revenue 25,760 32,658 23,751 26,311 80,584 92,331 122,368 -16.74%
PBT -3,638 1,445 -2,032 -835 4,168 -6,337 19,023 -
Tax -4,189 -1,158 144 1,503 1,220 1,334 -3,549 1.96%
NP -7,827 287 -1,888 668 5,388 -5,003 15,474 -
-
NP to SH -7,869 -855 -2,474 476 4,981 -5,003 15,474 -
-
Tax Rate - 80.14% - - -29.27% - 18.66% -
Total Cost 33,587 32,371 25,639 25,643 75,196 97,334 106,894 -12.72%
-
Net Worth 106,224 96,699 96,595 101,475 200,296 185,904 115,161 -0.94%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 5,184 -
Div Payout % - - - - - - 33.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 106,224 96,699 96,595 101,475 200,296 185,904 115,161 -0.94%
NOSH 321,893 241,748 241,489 247,500 241,321 241,434 115,161 12.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -30.38% 0.88% -7.95% 2.54% 6.69% -5.42% 12.65% -
ROE -7.41% -0.88% -2.56% 0.47% 2.49% -2.69% 13.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.00 13.51 9.84 10.63 33.39 38.24 106.26 -26.22%
EPS -2.44 -0.35 -1.02 0.19 2.06 -2.07 13.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 0.33 0.40 0.40 0.41 0.83 0.77 1.00 -12.22%
Adjusted Per Share Value based on latest NOSH - 247,500
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.68 5.93 4.32 4.78 14.64 16.78 22.23 -16.74%
EPS -1.43 -0.16 -0.45 0.09 0.91 -0.91 2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.193 0.1757 0.1755 0.1844 0.3639 0.3378 0.2092 -0.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/12/09 31/12/08 31/12/07 -
Price 0.12 0.16 0.24 0.16 0.33 0.34 0.69 -
P/RPS 1.50 1.18 2.44 1.51 0.99 0.89 0.65 10.33%
P/EPS -4.91 -45.24 -23.43 83.19 15.99 -16.41 5.14 -
EY -20.37 -2.21 -4.27 1.20 6.25 -6.09 19.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 0.36 0.40 0.60 0.39 0.40 0.44 0.69 -7.36%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/09 31/12/08 31/12/07 CAGR
Date 25/08/16 27/08/15 26/08/14 29/08/13 05/03/10 27/02/09 29/02/08 -
Price 0.12 0.125 0.255 0.155 0.24 0.35 0.67 -
P/RPS 1.50 0.93 2.59 1.46 0.72 0.92 0.63 10.73%
P/EPS -4.91 -35.34 -24.89 80.59 11.63 -16.89 4.99 -
EY -20.37 -2.83 -4.02 1.24 8.60 -5.92 20.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.72 -
P/NAPS 0.36 0.31 0.64 0.38 0.29 0.45 0.67 -7.04%

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