[S&FCAP] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 21.94%
YoY- 104.41%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 34,589 24,394 29,531 26,530 21,977 10,367 74,456 -11.11%
PBT -2,743 589 -6 268 -28,819 -18,997 -4,781 -8.18%
Tax -4,363 -1,951 -428 1,034 2,325 674 3,397 -
NP -7,106 -1,362 -434 1,302 -26,494 -18,323 -1,384 28.57%
-
NP to SH -7,342 -1,643 -1,982 1,267 -28,734 -18,284 -1,357 29.61%
-
Tax Rate - 331.24% - -385.82% - - - -
Total Cost 41,695 25,756 29,965 25,228 48,471 28,690 75,840 -8.78%
-
Net Worth 106,224 104,999 98,894 97,536 102,044 132,930 186,158 -8.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 106,224 104,999 98,894 97,536 102,044 132,930 186,158 -8.25%
NOSH 321,893 321,893 241,206 237,894 248,888 241,691 241,764 4.49%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin -20.54% -5.58% -1.47% 4.91% -120.55% -176.74% -1.86% -
ROE -6.91% -1.56% -2.00% 1.30% -28.16% -13.75% -0.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 10.75 8.13 12.24 11.15 8.83 4.29 30.80 -14.93%
EPS -2.28 -0.55 -0.82 0.53 -11.54 -7.57 -0.56 24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.41 0.41 0.41 0.55 0.77 -12.20%
Adjusted Per Share Value based on latest NOSH - 237,894
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 5.71 4.03 4.88 4.38 3.63 1.71 12.30 -11.12%
EPS -1.21 -0.27 -0.33 0.21 -4.75 -3.02 -0.22 29.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1734 0.1634 0.1611 0.1686 0.2196 0.3075 -8.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.11 0.13 0.15 0.165 0.15 0.17 0.18 -
P/RPS 1.02 1.60 1.23 1.48 1.70 3.96 0.58 9.05%
P/EPS -4.82 -23.74 -18.25 30.98 -1.30 -2.25 -32.07 -25.25%
EY -20.74 -4.21 -5.48 3.23 -76.97 -44.50 -3.12 33.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.37 0.40 0.37 0.31 0.23 5.70%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 21/02/13 23/02/12 30/08/10 -
Price 0.135 0.125 0.17 0.165 0.14 0.17 0.17 -
P/RPS 1.26 1.54 1.39 1.48 1.59 3.96 0.55 13.58%
P/EPS -5.92 -22.82 -20.69 30.98 -1.21 -2.25 -30.29 -22.18%
EY -16.90 -4.38 -4.83 3.23 -82.46 -44.50 -3.30 28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.41 0.40 0.34 0.31 0.22 10.03%

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