[S&FCAP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.62%
YoY- -24.04%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 57,856 31,666 122,368 94,955 56,802 29,953 131,891 -42.29%
PBT 4,119 2,322 19,023 15,498 12,272 6,219 26,242 -70.93%
Tax -1,209 -628 -3,549 -3,163 -2,046 -793 -4,503 -58.41%
NP 2,910 1,694 15,474 12,335 10,226 5,426 21,739 -73.86%
-
NP to SH 2,910 1,694 15,474 12,335 10,226 5,426 21,739 -73.86%
-
Tax Rate 29.35% 27.05% 18.66% 20.41% 16.67% 12.75% 17.16% -
Total Cost 54,946 29,972 106,894 82,620 46,576 24,527 110,152 -37.12%
-
Net Worth 194,383 193,599 90,918 187,556 186,555 184,322 183,068 4.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,178 5,177 5,182 5,184 8,635 -
Div Payout % - - 33.47% 41.98% 50.68% 95.54% 39.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 194,383 193,599 90,918 187,556 186,555 184,322 183,068 4.08%
NOSH 115,019 115,238 115,086 115,065 115,157 115,201 115,137 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.03% 5.35% 12.65% 12.99% 18.00% 18.12% 16.48% -
ROE 1.50% 0.88% 17.02% 6.58% 5.48% 2.94% 11.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.30 27.48 106.33 82.52 49.33 26.00 114.55 -42.25%
EPS 2.53 1.47 6.40 10.72 8.88 4.71 18.88 -73.84%
DPS 0.00 0.00 4.50 4.50 4.50 4.50 7.50 -
NAPS 1.69 1.68 0.79 1.63 1.62 1.60 1.59 4.15%
Adjusted Per Share Value based on latest NOSH - 115,245
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.56 5.23 20.21 15.68 9.38 4.95 21.79 -42.29%
EPS 0.48 0.28 2.56 2.04 1.69 0.90 3.59 -73.88%
DPS 0.00 0.00 0.86 0.86 0.86 0.86 1.43 -
NAPS 0.3211 0.3198 0.1502 0.3098 0.3082 0.3045 0.3024 4.08%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.55 0.59 0.69 0.76 0.86 0.82 0.85 -
P/RPS 1.09 2.15 0.65 0.92 1.74 3.15 0.74 29.48%
P/EPS 21.74 40.14 5.13 7.09 9.68 17.41 4.50 186.05%
EY 4.60 2.49 19.49 14.11 10.33 5.74 22.21 -65.02%
DY 0.00 0.00 6.52 5.92 5.23 5.49 8.82 -
P/NAPS 0.33 0.35 0.87 0.47 0.53 0.51 0.53 -27.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 29/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.38 0.65 0.67 0.73 0.76 0.84 0.88 -
P/RPS 0.76 2.37 0.63 0.88 1.54 3.23 0.77 -0.86%
P/EPS 15.02 44.22 4.98 6.81 8.56 17.83 4.66 118.35%
EY 6.66 2.26 20.07 14.68 11.68 5.61 21.46 -54.19%
DY 0.00 0.00 6.72 6.16 5.92 5.36 8.52 -
P/NAPS 0.22 0.39 0.85 0.45 0.47 0.53 0.55 -45.74%

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