[IFCAMSC] QoQ Cumulative 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- 2204.23%
YoY- -45.36%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 31,942 13,690 52,007 37,973 22,711 9,783 45,915 -21.53%
PBT 4,364 757 1,897 1,964 14 -796 3,666 12.35%
Tax -477 -54 -242 -287 -36 -18 -444 4.90%
NP 3,887 703 1,655 1,677 -22 -814 3,222 13.36%
-
NP to SH 3,423 421 1,728 1,636 71 -506 3,482 -1.13%
-
Tax Rate 10.93% 7.13% 12.76% 14.61% 257.14% - 12.11% -
Total Cost 28,055 12,987 50,352 36,296 22,733 10,597 42,693 -24.47%
-
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 6.33% 0.82% 2.96% 3.27% 0.20% -1.10% 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 7.09 2.93 11.58 8.36 6.40 2.13 10.55 -23.33%
EPS 0.76 0.09 0.38 0.36 0.02 -0.11 0.80 -3.37%
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 5.25 2.25 8.55 6.24 3.73 1.61 7.55 -21.56%
EPS 0.56 0.07 0.28 0.27 0.01 -0.08 0.57 -1.17%
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 1.76 2.90 0.69 0.90 1.25 3.76 0.95 51.01%
P/EPS 16.45 94.44 20.80 20.83 400.00 -72.73 12.50 20.14%
EY 6.08 1.06 4.81 4.80 0.25 -1.38 8.00 -16.76%
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 3.81 3.76 0.73 0.96 1.25 4.23 0.76 193.78%
P/EPS 35.53 122.22 22.10 22.22 400.00 -81.82 10.00 133.38%
EY 2.81 0.82 4.53 4.50 0.25 -1.22 10.00 -57.19%
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