[S&FCAP] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -65.71%
YoY- -254.44%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 25,614 25,176 61,220 64,098 76,352 115,712 113,604 -20.45%
PBT 1,328 -878 -61,578 -24,022 -6,124 8,238 24,544 -36.11%
Tax 656 1,594 5,600 5,646 1,292 -2,418 -4,092 -
NP 1,984 716 -55,978 -18,376 -4,832 5,820 20,452 -30.11%
-
NP to SH 1,690 108 -58,684 -17,658 -4,982 5,820 20,452 -31.82%
-
Tax Rate -49.40% - - - - 29.35% 16.67% -
Total Cost 23,630 24,460 117,198 82,474 81,184 109,892 93,152 -19.00%
-
Net Worth 98,985 110,700 132,933 186,255 191,057 194,383 186,555 -9.27%
Dividend
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 10,364 -
Div Payout % - - - - - - 50.68% -
Equity
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 98,985 110,700 132,933 186,255 191,057 194,383 186,555 -9.27%
NOSH 241,428 270,000 241,696 241,890 241,844 115,019 115,157 12.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.75% 2.84% -91.44% -28.67% -6.33% 5.03% 18.00% -
ROE 1.71% 0.10% -44.15% -9.48% -2.61% 2.99% 10.96% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.61 9.32 25.33 26.50 31.57 100.60 98.65 -29.00%
EPS 0.70 0.04 -22.78 -7.30 -2.06 5.06 17.76 -39.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 0.41 0.41 0.55 0.77 0.79 1.69 1.62 -19.02%
Adjusted Per Share Value based on latest NOSH - 241,764
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.23 4.16 10.11 10.59 12.61 19.11 18.77 -20.45%
EPS 0.28 0.02 -9.69 -2.92 -0.82 0.96 3.38 -31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
NAPS 0.1635 0.1829 0.2196 0.3077 0.3156 0.3211 0.3082 -9.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.165 0.15 0.17 0.18 0.33 0.55 0.86 -
P/RPS 1.56 1.61 0.67 0.68 1.05 0.55 0.87 9.38%
P/EPS 23.57 375.00 -0.70 -2.47 -16.02 10.87 4.84 27.53%
EY 4.24 0.27 -142.82 -40.56 -6.24 9.20 20.65 -21.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.47 -
P/NAPS 0.40 0.37 0.31 0.23 0.42 0.33 0.53 -4.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/02/14 21/02/13 23/02/12 30/08/10 28/08/09 28/08/08 29/08/07 -
Price 0.165 0.14 0.17 0.17 0.34 0.38 0.76 -
P/RPS 1.56 1.50 0.67 0.64 1.08 0.38 0.77 11.45%
P/EPS 23.57 350.00 -0.70 -2.33 -16.50 7.51 4.28 29.96%
EY 4.24 0.29 -142.82 -42.94 -6.06 13.32 23.37 -23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.84 -
P/NAPS 0.40 0.34 0.31 0.22 0.43 0.22 0.47 -2.44%

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