[S&FCAP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
04-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 422.79%
YoY- 883.77%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 64,098 72,088 80,583 79,934 76,352 56,332 92,332 -21.65%
PBT -24,022 -15,060 -10,031 15,985 -6,124 -6,236 -6,335 143.76%
Tax 5,646 4,072 4,643 389 1,292 1,660 1,332 162.60%
NP -18,376 -10,988 -5,388 16,374 -4,832 -4,576 -5,003 138.62%
-
NP to SH -17,658 -10,656 4,981 16,081 -4,982 -4,576 -5,003 132.35%
-
Tax Rate - - - -2.43% - - - -
Total Cost 82,474 83,076 85,971 63,560 81,184 60,908 97,335 -10.48%
-
Net Worth 186,255 193,745 200,908 207,864 191,057 194,723 186,101 0.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 186,255 193,745 200,908 207,864 191,057 194,723 186,101 0.05%
NOSH 241,890 242,181 242,058 241,703 241,844 243,404 241,690 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -28.67% -15.24% -6.69% 20.49% -6.33% -8.12% -5.42% -
ROE -9.48% -5.50% 2.48% 7.74% -2.61% -2.35% -2.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.50 29.77 33.29 33.07 31.57 23.14 38.20 -21.68%
EPS -7.30 -4.40 2.06 6.65 -2.06 -1.88 -2.07 132.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 0.83 0.86 0.79 0.80 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 241,744
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.59 11.91 13.31 13.20 12.61 9.30 15.25 -21.63%
EPS -2.92 -1.76 0.82 2.66 -0.82 -0.76 -0.83 131.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3077 0.32 0.3319 0.3433 0.3156 0.3216 0.3074 0.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.18 0.26 0.33 0.35 0.33 0.39 0.34 -
P/RPS 0.68 0.87 0.99 1.06 1.05 1.69 0.89 -16.46%
P/EPS -2.47 -5.91 16.04 5.26 -16.02 -20.74 -16.43 -71.82%
EY -40.56 -16.92 6.24 19.01 -6.24 -4.82 -6.09 255.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.40 0.41 0.42 0.49 0.44 -35.18%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 05/03/10 04/12/09 28/08/09 29/05/09 27/02/09 -
Price 0.17 0.19 0.24 0.32 0.34 0.38 0.35 -
P/RPS 0.64 0.64 0.72 0.97 1.08 1.64 0.92 -21.54%
P/EPS -2.33 -4.32 11.66 4.81 -16.50 -20.21 -16.91 -73.41%
EY -42.94 -23.16 8.57 20.79 -6.06 -4.95 -5.91 276.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.29 0.37 0.43 0.48 0.45 -38.02%

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