[S&FCAP] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 115.88%
YoY- 100.18%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 29,232 26,311 25,462 25,176 24,260 39,450 207,054 -72.85%
PBT 1,008 -835 -1,012 -878 420 -59,181 -273,624 -
Tax 1,068 1,503 1,528 1,594 12 -2,682 -6,774 -
NP 2,076 668 516 716 432 -61,863 -280,398 -
-
NP to SH 1,572 476 244 108 -680 -58,090 -257,040 -
-
Tax Rate -105.95% - - - -2.86% - - -
Total Cost 27,156 25,643 24,946 24,460 23,828 101,313 487,452 -85.38%
-
Net Worth 100,706 98,399 93,787 110,700 99,571 99,113 113,627 -7.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,706 98,399 93,787 110,700 99,571 99,113 113,627 -7.72%
NOSH 245,625 239,999 228,750 270,000 242,857 241,739 241,760 1.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.10% 2.54% 2.03% 2.84% 1.78% -156.81% -135.42% -
ROE 1.56% 0.48% 0.26% 0.10% -0.68% -58.61% -226.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.90 10.96 11.13 9.32 9.99 16.32 85.64 -73.14%
EPS 0.64 0.20 0.11 0.04 -0.28 -24.03 -106.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.41 0.41 0.41 0.47 -8.69%
Adjusted Per Share Value based on latest NOSH - 248,888
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.31 4.78 4.63 4.57 4.41 7.17 37.62 -72.85%
EPS 0.29 0.09 0.04 0.02 -0.12 -10.55 -46.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1788 0.1704 0.2011 0.1809 0.1801 0.2065 -7.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.16 0.14 0.15 0.15 0.14 0.17 -
P/RPS 1.47 1.46 1.26 1.61 1.50 0.86 0.20 277.57%
P/EPS 27.34 80.67 131.25 375.00 -53.57 -0.58 -0.16 -
EY 3.66 1.24 0.76 0.27 -1.87 -171.64 -625.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.34 0.37 0.37 0.34 0.36 12.56%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 29/08/12 24/05/12 -
Price 0.18 0.155 0.15 0.14 0.15 0.16 0.14 -
P/RPS 1.51 1.41 1.35 1.50 1.50 0.98 0.16 345.97%
P/EPS 28.13 78.15 140.63 350.00 -53.57 -0.67 -0.13 -
EY 3.56 1.28 0.71 0.29 -1.87 -150.19 -759.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.37 0.34 0.37 0.39 0.30 29.05%

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