[S&FCAP] QoQ Cumulative Quarter 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- 160.11%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,628 12,807 7,308 26,311 19,097 12,588 6,065 118.94%
PBT 954 664 252 -835 -759 -439 105 336.00%
Tax 331 328 267 1,503 1,146 797 3 2207.00%
NP 1,285 992 519 668 387 358 108 421.96%
-
NP to SH 931 845 393 476 183 54 -170 -
-
Tax Rate -34.70% -49.40% -105.95% - - - -2.86% -
Total Cost 18,343 11,815 6,789 25,643 18,710 12,230 5,957 111.80%
-
Net Worth 97,874 98,985 100,706 98,399 93,787 110,700 99,571 -1.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 97,874 98,985 100,706 98,399 93,787 110,700 99,571 -1.14%
NOSH 238,717 241,428 245,625 239,999 228,750 270,000 242,857 -1.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.55% 7.75% 7.10% 2.54% 2.03% 2.84% 1.78% -
ROE 0.95% 0.85% 0.39% 0.48% 0.20% 0.05% -0.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.22 5.30 2.98 10.96 8.35 4.66 2.50 121.27%
EPS 0.39 0.35 0.16 0.20 0.08 0.02 -0.07 -
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 - 247,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.57 2.33 1.33 4.78 3.47 2.29 1.10 119.36%
EPS 0.17 0.15 0.07 0.09 0.03 0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1799 0.183 0.1788 0.1704 0.2011 0.1809 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.175 0.165 0.175 0.16 0.14 0.15 0.15 -
P/RPS 2.13 3.11 5.88 1.46 1.68 3.22 6.01 -49.95%
P/EPS 44.87 47.14 109.38 80.67 175.00 750.00 -214.29 -
EY 2.23 2.12 0.91 1.24 0.57 0.13 -0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.43 0.39 0.34 0.37 0.37 10.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 -
Price 0.22 0.165 0.18 0.155 0.15 0.14 0.15 -
P/RPS 2.68 3.11 6.05 1.41 1.80 3.00 6.01 -41.66%
P/EPS 56.41 47.14 112.50 78.15 187.50 700.00 -214.29 -
EY 1.77 2.12 0.89 1.28 0.53 0.14 -0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.44 0.38 0.37 0.34 0.37 28.69%

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