[IFCAMSC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1436.15%
YoY- -45.36%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 63,884 54,760 52,007 50,630 45,422 39,132 45,915 24.70%
PBT 8,728 3,028 1,897 2,618 28 -3,184 3,666 78.58%
Tax -954 -216 -242 -382 -72 -72 -444 66.74%
NP 7,774 2,812 1,655 2,236 -44 -3,256 3,222 80.18%
-
NP to SH 6,846 1,684 1,728 2,181 142 -2,024 3,482 57.13%
-
Tax Rate 10.93% 7.13% 12.76% 14.59% 257.14% - 12.11% -
Total Cost 56,110 51,948 50,352 48,394 45,466 42,388 42,693 20.04%
-
Net Worth 54,047 51,455 58,397 49,988 35,500 46,000 47,877 8.44%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 54,047 51,455 58,397 49,988 35,500 46,000 47,877 8.44%
NOSH 450,394 467,777 449,210 454,444 355,000 460,000 435,249 2.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.17% 5.14% 3.18% 4.42% -0.10% -8.32% 7.02% -
ROE 12.67% 3.27% 2.96% 4.36% 0.40% -4.40% 7.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.18 11.71 11.58 11.14 12.79 8.51 10.55 21.85%
EPS 1.52 0.36 0.38 0.48 0.04 -0.44 0.80 53.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.13 0.11 0.10 0.10 0.11 5.98%
Adjusted Per Share Value based on latest NOSH - 447,142
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.50 9.00 8.55 8.32 7.47 6.43 7.55 24.66%
EPS 1.13 0.28 0.28 0.36 0.02 -0.33 0.57 58.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0889 0.0846 0.096 0.0822 0.0584 0.0756 0.0787 8.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.125 0.085 0.08 0.075 0.08 0.08 0.10 -
P/RPS 0.88 0.73 0.69 0.67 0.63 0.94 0.95 -4.98%
P/EPS 8.22 23.61 20.80 15.63 200.00 -18.18 12.50 -24.43%
EY 12.16 4.24 4.81 6.40 0.50 -5.50 8.00 32.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.77 0.62 0.68 0.80 0.80 0.91 9.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 27/02/14 21/11/13 22/08/13 23/05/13 26/02/13 -
Price 0.27 0.11 0.085 0.08 0.08 0.09 0.08 -
P/RPS 1.90 0.94 0.73 0.72 0.63 1.06 0.76 84.51%
P/EPS 17.76 30.56 22.10 16.67 200.00 -20.45 10.00 46.80%
EY 5.63 3.27 4.53 6.00 0.50 -4.89 10.00 -31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.00 0.65 0.73 0.80 0.90 0.73 112.22%

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