[IFCAMSC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
04-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -0.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,668 22,996 29,713 29,005 28,636 28,160 22,260 21.12%
PBT 5,280 3,764 5,293 5,218 5,050 2,820 2,917 48.57%
Tax -578 -68 -135 -112 76 136 231 -
NP 4,702 3,696 5,158 5,106 5,126 2,956 3,148 30.69%
-
NP to SH 4,702 3,696 5,158 5,106 5,126 2,956 3,148 30.69%
-
Tax Rate 10.95% 1.81% 2.55% 2.15% -1.50% -4.82% -7.92% -
Total Cost 24,966 19,300 24,555 23,898 23,510 25,204 19,112 19.51%
-
Net Worth 33,190 33,599 25,165 22,529 14,616 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 167 - - - - -
Div Payout % - - 3.25% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 33,190 33,599 25,165 22,529 14,616 0 0 -
NOSH 276,588 279,999 209,713 187,745 155,333 144,901 145,740 53.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.85% 16.07% 17.36% 17.61% 17.90% 10.50% 14.14% -
ROE 14.17% 11.00% 20.50% 22.67% 35.07% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.73 8.21 14.17 15.45 18.44 19.43 15.27 -20.97%
EPS 1.70 1.32 2.46 2.72 3.30 2.04 2.16 -14.76%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.0941 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 253,400
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.88 3.78 4.88 4.77 4.71 4.63 3.66 21.16%
EPS 0.77 0.61 0.85 0.84 0.84 0.49 0.52 29.94%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0552 0.0414 0.037 0.024 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 0.36 0.41 0.47 0.38 0.00 0.00 0.00 -
P/RPS 3.36 4.99 3.32 2.46 0.00 0.00 0.00 -
P/EPS 21.18 31.06 19.11 13.97 0.00 0.00 0.00 -
EY 4.72 3.22 5.23 7.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.42 3.92 3.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 27/05/04 20/02/04 04/11/03 28/07/03 - - -
Price 0.34 0.38 0.46 0.48 0.00 0.00 0.00 -
P/RPS 3.17 4.63 3.25 3.11 0.00 0.00 0.00 -
P/EPS 20.00 28.79 18.70 17.65 0.00 0.00 0.00 -
EY 5.00 3.47 5.35 5.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.17 3.83 4.00 0.00 0.00 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