[S&FCAP] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 125.93%
YoY- 100.09%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,614 29,232 26,311 25,462 25,176 24,260 39,450 -24.95%
PBT 1,328 1,008 -835 -1,012 -878 420 -59,181 -
Tax 656 1,068 1,503 1,528 1,594 12 -2,682 -
NP 1,984 2,076 668 516 716 432 -61,863 -
-
NP to SH 1,690 1,572 476 244 108 -680 -58,090 -
-
Tax Rate -49.40% -105.95% - - - -2.86% - -
Total Cost 23,630 27,156 25,643 24,946 24,460 23,828 101,313 -62.00%
-
Net Worth 98,985 100,706 98,399 93,787 110,700 99,571 99,113 -0.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 98,985 100,706 98,399 93,787 110,700 99,571 99,113 -0.08%
NOSH 241,428 245,625 239,999 228,750 270,000 242,857 241,739 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.75% 7.10% 2.54% 2.03% 2.84% 1.78% -156.81% -
ROE 1.71% 1.56% 0.48% 0.26% 0.10% -0.68% -58.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.61 11.90 10.96 11.13 9.32 9.99 16.32 -24.89%
EPS 0.70 0.64 0.20 0.11 0.04 -0.28 -24.03 -
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 0.41 0.00%
Adjusted Per Share Value based on latest NOSH - 257,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.65 5.31 4.78 4.63 4.57 4.41 7.17 -25.01%
EPS 0.31 0.29 0.09 0.04 0.02 -0.12 -10.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.183 0.1788 0.1704 0.2011 0.1809 0.1801 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.165 0.175 0.16 0.14 0.15 0.15 0.14 -
P/RPS 1.56 1.47 1.46 1.26 1.61 1.50 0.86 48.57%
P/EPS 23.57 27.34 80.67 131.25 375.00 -53.57 -0.58 -
EY 4.24 3.66 1.24 0.76 0.27 -1.87 -171.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.39 0.34 0.37 0.37 0.34 11.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 29/08/12 -
Price 0.165 0.18 0.155 0.15 0.14 0.15 0.16 -
P/RPS 1.56 1.51 1.41 1.35 1.50 1.50 0.98 36.21%
P/EPS 23.57 28.13 78.15 140.63 350.00 -53.57 -0.67 -
EY 4.24 3.56 1.28 0.71 0.29 -1.87 -150.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.38 0.37 0.34 0.37 0.39 1.69%

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