[IFCAMSC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.61%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,122 21,648 27,438 29,649 29,668 22,996 29,713 -12.98%
PBT 3,102 2,340 8,097 6,445 5,280 3,764 5,293 -29.99%
Tax -108 148 -163 -445 -578 -68 -135 -13.83%
NP 2,994 2,488 7,934 6,000 4,702 3,696 5,158 -30.43%
-
NP to SH 3,068 2,488 7,934 6,000 4,702 3,696 5,158 -29.29%
-
Tax Rate 3.48% -6.32% 2.01% 6.90% 10.95% 1.81% 2.55% -
Total Cost 21,128 19,160 19,504 23,649 24,966 19,300 24,555 -9.54%
-
Net Worth 41,836 42,409 47,325 36,111 33,190 33,599 25,165 40.37%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,175 - - - 167 -
Div Payout % - - 52.63% - - - 3.25% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 41,836 42,409 47,325 36,111 33,190 33,599 25,165 40.37%
NOSH 278,909 282,727 278,385 277,777 276,588 279,999 209,713 20.95%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.41% 11.49% 28.92% 20.24% 15.85% 16.07% 17.36% -
ROE 7.33% 5.87% 16.76% 16.62% 14.17% 11.00% 20.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.65 7.66 9.86 10.67 10.73 8.21 14.17 -28.06%
EPS 1.10 0.88 2.85 2.16 1.70 1.32 2.46 -41.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.08 -
NAPS 0.15 0.15 0.17 0.13 0.12 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 275,512
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.97 3.56 4.51 4.87 4.88 3.78 4.88 -12.86%
EPS 0.50 0.41 1.30 0.99 0.77 0.61 0.85 -29.81%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.03 -
NAPS 0.0688 0.0697 0.0778 0.0594 0.0546 0.0552 0.0414 40.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.21 0.27 0.34 0.37 0.36 0.41 0.47 -
P/RPS 2.43 3.53 3.45 3.47 3.36 4.99 3.32 -18.79%
P/EPS 19.09 30.68 11.93 17.13 21.18 31.06 19.11 -0.06%
EY 5.24 3.26 8.38 5.84 4.72 3.22 5.23 0.12%
DY 0.00 0.00 4.41 0.00 0.00 0.00 0.17 -
P/NAPS 1.40 1.80 2.00 2.85 3.00 3.42 3.92 -49.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 24/05/05 24/03/05 05/11/04 18/08/04 27/05/04 20/02/04 -
Price 0.19 0.22 0.28 0.35 0.34 0.38 0.46 -
P/RPS 2.20 2.87 2.84 3.28 3.17 4.63 3.25 -22.92%
P/EPS 17.27 25.00 9.82 16.20 20.00 28.79 18.70 -5.16%
EY 5.79 4.00 10.18 6.17 5.00 3.47 5.35 5.41%
DY 0.00 0.00 5.36 0.00 0.00 0.00 0.17 -
P/NAPS 1.27 1.47 1.65 2.69 2.83 3.17 3.83 -52.12%

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