[IFCAMSC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 713.06%
YoY- 4721.13%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,984 89,241 58,053 31,942 13,690 52,007 37,973 -10.82%
PBT 13,593 25,382 13,722 4,364 757 1,897 1,964 263.60%
Tax -3,318 -3,822 -1,252 -477 -54 -242 -287 412.04%
NP 10,275 21,560 12,470 3,887 703 1,655 1,677 235.20%
-
NP to SH 9,685 20,770 11,953 3,423 421 1,728 1,636 227.60%
-
Tax Rate 24.41% 15.06% 9.12% 10.93% 7.13% 12.76% 14.61% -
Total Cost 21,709 67,681 45,583 28,055 12,987 50,352 36,296 -29.03%
-
Net Worth 86,088 72,512 58,416 54,047 51,455 58,397 49,988 43.72%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,834 - - - - - -
Div Payout % - 23.27% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 86,088 72,512 58,416 54,047 51,455 58,397 49,988 43.72%
NOSH 538,055 483,417 449,360 450,394 467,777 449,210 454,444 11.92%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 32.13% 24.16% 21.48% 12.17% 5.14% 3.18% 4.42% -
ROE 11.25% 28.64% 20.46% 6.33% 0.82% 2.96% 3.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.94 18.46 12.92 7.09 2.93 11.58 8.36 -20.39%
EPS 1.80 4.58 2.66 0.76 0.09 0.38 0.36 192.68%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.13 0.12 0.11 0.13 0.11 28.40%
Adjusted Per Share Value based on latest NOSH - 448,059
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.26 14.67 9.54 5.25 2.25 8.55 6.24 -10.77%
EPS 1.59 3.41 1.97 0.56 0.07 0.28 0.27 226.45%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.1192 0.096 0.0889 0.0846 0.096 0.0822 43.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.24 0.75 0.445 0.125 0.085 0.08 0.075 -
P/RPS 20.86 4.06 3.44 1.76 2.90 0.69 0.90 714.47%
P/EPS 68.89 17.46 16.73 16.45 94.44 20.80 20.83 122.14%
EY 1.45 5.73 5.98 6.08 1.06 4.81 4.80 -55.01%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 5.00 3.42 1.04 0.77 0.62 0.68 407.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 17/02/15 05/11/14 19/08/14 20/05/14 27/02/14 21/11/13 -
Price 1.82 1.26 0.695 0.27 0.11 0.085 0.08 -
P/RPS 30.62 6.83 5.38 3.81 3.76 0.73 0.96 907.87%
P/EPS 101.11 29.33 26.13 35.53 122.22 22.10 22.22 174.85%
EY 0.99 3.41 3.83 2.81 0.82 4.53 4.50 -63.59%
DY 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.38 8.40 5.35 2.25 1.00 0.65 0.73 525.08%

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