[IFCAMSC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 107.02%
YoY- -97.27%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 54,760 52,007 50,630 45,422 39,132 45,915 43,976 15.75%
PBT 3,028 1,897 2,618 28 -3,184 3,666 4,494 -23.16%
Tax -216 -242 -382 -72 -72 -444 -510 -43.63%
NP 2,812 1,655 2,236 -44 -3,256 3,222 3,984 -20.74%
-
NP to SH 1,684 1,728 2,181 142 -2,024 3,482 3,992 -43.78%
-
Tax Rate 7.13% 12.76% 14.59% 257.14% - 12.11% 11.35% -
Total Cost 51,948 50,352 48,394 45,466 42,388 42,693 39,992 19.06%
-
Net Worth 51,455 58,397 49,988 35,500 46,000 47,877 42,169 14.20%
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 51,455 58,397 49,988 35,500 46,000 47,877 42,169 14.20%
NOSH 467,777 449,210 454,444 355,000 460,000 435,249 421,690 7.16%
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 5.14% 3.18% 4.42% -0.10% -8.32% 7.02% 9.06% -
ROE 3.27% 2.96% 4.36% 0.40% -4.40% 7.27% 9.47% -
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 11.71 11.58 11.14 12.79 8.51 10.55 10.43 8.03%
EPS 0.36 0.38 0.48 0.04 -0.44 0.80 0.95 -47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.11 0.10 0.10 0.11 0.10 6.56%
Adjusted Per Share Value based on latest NOSH - 444,615
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.00 8.55 8.32 7.47 6.43 7.55 7.23 15.73%
EPS 0.28 0.28 0.36 0.02 -0.33 0.57 0.66 -43.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.096 0.0822 0.0584 0.0756 0.0787 0.0693 14.23%
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 0.085 0.08 0.075 0.08 0.08 0.10 0.10 -
P/RPS 0.73 0.69 0.67 0.63 0.94 0.95 0.96 -16.70%
P/EPS 23.61 20.80 15.63 200.00 -18.18 12.50 10.56 71.06%
EY 4.24 4.81 6.40 0.50 -5.50 8.00 9.47 -41.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.68 0.80 0.80 0.91 1.00 -16.00%
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 20/05/14 27/02/14 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 -
Price 0.11 0.085 0.08 0.08 0.09 0.08 0.10 -
P/RPS 0.94 0.73 0.72 0.63 1.06 0.76 0.96 -1.39%
P/EPS 30.56 22.10 16.67 200.00 -20.45 10.00 10.56 103.20%
EY 3.27 4.53 6.00 0.50 -4.89 10.00 9.47 -50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.65 0.73 0.80 0.90 0.73 1.00 0.00%

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