[S&FCAP] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -2226.09%
YoY- -281.78%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 15,006 19,638 18,576 11,959 19,152 12,236 18,587 -3.50%
PBT 762 -245 -531 -1,639 2,729 797 2,690 -18.94%
Tax -335 0 0 0 -1,211 0 -244 5.41%
NP 427 -245 -531 -1,639 1,518 797 2,446 -25.22%
-
NP to SH 604 -1,541 -1,452 -1,956 1,076 549 1,337 -12.39%
-
Tax Rate 43.96% - - - 44.38% 0.00% 9.07% -
Total Cost 14,579 19,883 19,107 13,598 17,634 11,439 16,141 -1.68%
-
Net Worth 55,036 64,378 86,911 86,911 106,224 112,662 99,667 -9.41%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 55,036 64,378 86,911 86,911 106,224 112,662 99,667 -9.41%
NOSH 550,366 321,893 321,893 321,893 321,893 321,893 243,090 14.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.85% -1.25% -2.86% -13.71% 7.93% 6.51% 13.16% -
ROE 1.10% -2.39% -1.67% -2.25% 1.01% 0.49% 1.34% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.73 6.10 5.77 3.72 5.95 3.80 7.65 -15.76%
EPS 0.11 -0.48 -0.45 -0.61 0.33 0.17 0.55 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.20 0.27 0.27 0.33 0.35 0.41 -20.93%
Adjusted Per Share Value based on latest NOSH - 321,893
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.73 3.57 3.38 2.17 3.48 2.22 3.38 -3.49%
EPS 0.11 -0.28 -0.26 -0.36 0.20 0.10 0.24 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.117 0.1579 0.1579 0.193 0.2047 0.1811 -9.41%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.155 0.21 0.115 0.32 0.11 0.13 0.15 -
P/RPS 5.68 3.44 1.99 8.61 1.85 3.42 1.96 19.38%
P/EPS 141.24 -43.87 -25.49 -52.66 32.91 76.22 27.27 31.50%
EY 0.71 -2.28 -3.92 -1.90 3.04 1.31 3.67 -23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.05 0.43 1.19 0.33 0.37 0.37 26.93%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 28/02/19 27/02/18 27/02/17 25/02/16 26/02/15 -
Price 0.13 0.18 0.15 0.29 0.135 0.125 0.17 -
P/RPS 4.77 2.95 2.60 7.81 2.27 3.29 2.22 13.58%
P/EPS 118.46 -37.60 -33.25 -47.72 40.39 73.29 30.91 25.07%
EY 0.84 -2.66 -3.01 -2.10 2.48 1.36 3.24 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.90 0.56 1.07 0.41 0.36 0.41 21.18%

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