[S&FCAP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -56.73%
YoY- -166.78%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 19,990 16,909 84,523 74,748 124,081 126,520 133,372 -25.29%
PBT -40,325 -20,489 1,962 -10,218 15,126 26,154 25,805 -
Tax 2,753 -1,592 1,823 2,377 -3,384 -3,633 -6,527 -
NP -37,572 -22,081 3,785 -7,841 11,742 22,521 19,278 -
-
NP to SH -40,390 -20,509 3,461 -7,841 11,742 22,521 19,278 -
-
Tax Rate - - -92.92% - 22.37% 13.89% 25.29% -
Total Cost 57,562 38,990 80,738 82,589 112,339 103,999 114,094 -9.98%
-
Net Worth 99,571 145,272 193,745 194,723 115,238 184,322 169,360 -7.83%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 9,786 12,090 -
Div Payout % - - - - - 43.46% 62.71% -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 99,571 145,272 193,745 194,723 115,238 184,322 169,360 -7.83%
NOSH 242,857 242,120 242,181 243,404 115,238 115,201 115,210 12.14%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -187.95% -130.59% 4.48% -10.49% 9.46% 17.80% 14.45% -
ROE -40.56% -14.12% 1.79% -4.03% 10.19% 12.22% 11.38% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.23 6.98 34.90 30.71 107.67 109.82 115.76 -33.38%
EPS -16.63 -8.47 1.43 -3.22 10.19 19.55 16.73 -
DPS 0.00 0.00 0.00 0.00 0.00 8.50 10.50 -
NAPS 0.41 0.60 0.80 0.80 1.00 1.60 1.47 -17.81%
Adjusted Per Share Value based on latest NOSH - 243,404
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.63 3.07 15.36 13.58 22.55 22.99 24.23 -25.30%
EPS -7.34 -3.73 0.63 -1.42 2.13 4.09 3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 1.78 2.20 -
NAPS 0.1809 0.264 0.352 0.3538 0.2094 0.3349 0.3077 -7.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.15 0.14 0.26 0.39 0.59 0.82 0.68 -
P/RPS 1.82 2.00 0.74 1.27 0.55 0.75 0.59 18.90%
P/EPS -0.90 -1.65 18.19 -12.11 5.79 4.19 4.06 -
EY -110.87 -60.50 5.50 -8.26 17.27 23.84 24.61 -
DY 0.00 0.00 0.00 0.00 0.00 10.37 15.44 -
P/NAPS 0.37 0.23 0.33 0.49 0.59 0.51 0.46 -3.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/11/12 25/11/11 31/05/10 29/05/09 29/05/08 30/05/07 31/05/06 -
Price 0.15 0.17 0.19 0.38 0.65 0.84 0.64 -
P/RPS 1.82 2.43 0.54 1.24 0.60 0.76 0.55 20.19%
P/EPS -0.90 -2.01 13.30 -11.80 6.38 4.30 3.82 -
EY -110.87 -49.83 7.52 -8.48 15.68 23.27 26.14 -
DY 0.00 0.00 0.00 0.00 0.00 10.12 16.41 -
P/NAPS 0.37 0.28 0.24 0.48 0.65 0.53 0.44 -2.62%

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