[IFCAMSC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.78%
YoY- -50.37%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 77,404 63,884 54,760 52,007 50,630 45,422 39,132 57.50%
PBT 18,296 8,728 3,028 1,897 2,618 28 -3,184 -
Tax -1,669 -954 -216 -242 -382 -72 -72 711.43%
NP 16,626 7,774 2,812 1,655 2,236 -44 -3,256 -
-
NP to SH 15,937 6,846 1,684 1,728 2,181 142 -2,024 -
-
Tax Rate 9.12% 10.93% 7.13% 12.76% 14.59% 257.14% - -
Total Cost 60,777 56,110 51,948 50,352 48,394 45,466 42,388 27.12%
-
Net Worth 58,416 54,047 51,455 58,397 49,988 35,500 46,000 17.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 58,416 54,047 51,455 58,397 49,988 35,500 46,000 17.25%
NOSH 449,360 450,394 467,777 449,210 454,444 355,000 460,000 -1.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 21.48% 12.17% 5.14% 3.18% 4.42% -0.10% -8.32% -
ROE 27.28% 12.67% 3.27% 2.96% 4.36% 0.40% -4.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.23 14.18 11.71 11.58 11.14 12.79 8.51 59.97%
EPS 3.55 1.52 0.36 0.38 0.48 0.04 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 0.13 0.11 0.10 0.10 19.09%
Adjusted Per Share Value based on latest NOSH - 355,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.72 10.50 9.00 8.55 8.32 7.47 6.43 57.52%
EPS 2.62 1.13 0.28 0.28 0.36 0.02 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0889 0.0846 0.096 0.0822 0.0584 0.0756 17.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.445 0.125 0.085 0.08 0.075 0.08 0.08 -
P/RPS 2.58 0.88 0.73 0.69 0.67 0.63 0.94 95.91%
P/EPS 12.55 8.22 23.61 20.80 15.63 200.00 -18.18 -
EY 7.97 12.16 4.24 4.81 6.40 0.50 -5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 1.04 0.77 0.62 0.68 0.80 0.80 163.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 19/08/14 20/05/14 27/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.695 0.27 0.11 0.085 0.08 0.08 0.09 -
P/RPS 4.03 1.90 0.94 0.73 0.72 0.63 1.06 143.39%
P/EPS 19.60 17.76 30.56 22.10 16.67 200.00 -20.45 -
EY 5.10 5.63 3.27 4.53 6.00 0.50 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 2.25 1.00 0.65 0.73 0.80 0.90 227.79%

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