[IFCAMSC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.56%
YoY- -121.59%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,470 5,018 26,233 19,462 12,275 5,789 26,886 -43.41%
PBT -6,135 -800 533 -302 -110 -265 4,034 -
Tax -17 -7 -456 -318 -396 -200 -778 -92.23%
NP -6,152 -807 77 -620 -506 -465 3,256 -
-
NP to SH -6,040 -859 82 -654 -538 -415 3,256 -
-
Tax Rate - - 85.55% - - - 19.29% -
Total Cost 17,622 5,825 26,156 20,082 12,781 6,254 23,630 -17.80%
-
Net Worth 40,075 45,813 43,733 45,495 45,305 44,266 44,910 -7.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 1,403 -
Div Payout % - - - - - - 43.10% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,075 45,813 43,733 45,495 45,305 44,266 44,910 -7.33%
NOSH 286,255 286,333 273,333 284,347 283,157 276,666 280,689 1.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -53.64% -16.08% 0.29% -3.19% -4.12% -8.03% 12.11% -
ROE -15.07% -1.88% 0.19% -1.44% -1.19% -0.94% 7.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.01 1.75 9.60 6.84 4.34 2.09 9.58 -44.13%
EPS -2.11 -0.30 0.03 -0.23 -0.19 -0.15 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.14 0.16 0.16 0.16 0.16 0.16 0.16 -8.53%
Adjusted Per Share Value based on latest NOSH - 290,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.89 0.82 4.31 3.20 2.02 0.95 4.42 -43.33%
EPS -0.99 -0.14 0.01 -0.11 -0.09 -0.07 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0659 0.0753 0.0719 0.0748 0.0745 0.0728 0.0738 -7.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.20 0.23 0.20 0.20 0.23 0.55 0.19 -
P/RPS 4.99 13.12 2.08 2.92 5.31 26.29 1.98 85.50%
P/EPS -9.48 -76.67 666.67 -86.96 -121.05 -366.67 16.38 -
EY -10.55 -1.30 0.15 -1.15 -0.83 -0.27 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 1.43 1.44 1.25 1.25 1.44 3.44 1.19 13.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 14/08/07 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 27/02/06 -
Price 0.19 0.19 0.24 0.20 0.19 0.20 0.19 -
P/RPS 4.74 10.84 2.50 2.92 4.38 9.56 1.98 79.24%
P/EPS -9.00 -63.33 800.00 -86.96 -100.00 -133.33 16.38 -
EY -11.11 -1.58 0.13 -1.15 -1.00 -0.75 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 1.36 1.19 1.50 1.25 1.19 1.25 1.19 9.33%

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