[IFCAMSC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -158.13%
YoY- -151.01%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,007 50,630 45,422 39,132 45,915 43,976 42,740 13.93%
PBT 1,897 2,618 28 -3,184 3,666 4,494 5,176 -48.69%
Tax -242 -382 -72 -72 -444 -510 -480 -36.57%
NP 1,655 2,236 -44 -3,256 3,222 3,984 4,696 -50.01%
-
NP to SH 1,728 2,181 142 -2,024 3,482 3,992 5,210 -51.98%
-
Tax Rate 12.76% 14.59% 257.14% - 12.11% 11.35% 9.27% -
Total Cost 50,352 48,394 45,466 42,388 42,693 39,992 38,044 20.48%
-
Net Worth 58,397 49,988 35,500 46,000 47,877 42,169 40,703 27.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,397 49,988 35,500 46,000 47,877 42,169 40,703 27.12%
NOSH 449,210 454,444 355,000 460,000 435,249 421,690 407,031 6.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.18% 4.42% -0.10% -8.32% 7.02% 9.06% 10.99% -
ROE 2.96% 4.36% 0.40% -4.40% 7.27% 9.47% 12.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.58 11.14 12.79 8.51 10.55 10.43 10.50 6.72%
EPS 0.38 0.48 0.04 -0.44 0.80 0.95 1.28 -55.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.10 0.10 0.11 0.10 0.10 19.05%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.55 8.32 7.47 6.43 7.55 7.23 7.03 13.89%
EPS 0.28 0.36 0.02 -0.33 0.57 0.66 0.86 -52.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0822 0.0584 0.0756 0.0787 0.0693 0.0669 27.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.075 0.08 0.08 0.10 0.10 0.10 -
P/RPS 0.69 0.67 0.63 0.94 0.95 0.96 0.95 -19.15%
P/EPS 20.80 15.63 200.00 -18.18 12.50 10.56 7.81 91.79%
EY 4.81 6.40 0.50 -5.50 8.00 9.47 12.80 -47.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.80 0.80 0.91 1.00 1.00 -27.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 23/08/12 -
Price 0.085 0.08 0.08 0.09 0.08 0.10 0.09 -
P/RPS 0.73 0.72 0.63 1.06 0.76 0.96 0.86 -10.32%
P/EPS 22.10 16.67 200.00 -20.45 10.00 10.56 7.03 114.15%
EY 4.53 6.00 0.50 -4.89 10.00 9.47 14.22 -53.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.80 0.90 0.73 1.00 0.90 -19.45%

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