[IFCAMSC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 112.54%
YoY- -97.48%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 17,092 11,470 5,018 26,233 19,462 12,275 5,789 105.67%
PBT -7,577 -6,135 -800 533 -302 -110 -265 833.14%
Tax -32 -17 -7 -456 -318 -396 -200 -70.49%
NP -7,609 -6,152 -807 77 -620 -506 -465 543.44%
-
NP to SH -7,609 -6,040 -859 82 -654 -538 -415 594.09%
-
Tax Rate - - - 85.55% - - - -
Total Cost 24,701 17,622 5,825 26,156 20,082 12,781 6,254 149.65%
-
Net Worth 37,186 40,075 45,813 43,733 45,495 45,305 44,266 -10.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,186 40,075 45,813 43,733 45,495 45,305 44,266 -10.95%
NOSH 286,052 286,255 286,333 273,333 284,347 283,157 276,666 2.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -44.52% -53.64% -16.08% 0.29% -3.19% -4.12% -8.03% -
ROE -20.46% -15.07% -1.88% 0.19% -1.44% -1.19% -0.94% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.98 4.01 1.75 9.60 6.84 4.34 2.09 101.41%
EPS -2.66 -2.11 -0.30 0.03 -0.23 -0.19 -0.15 578.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.16 0.16 0.16 0.16 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 282,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.81 1.89 0.82 4.31 3.20 2.02 0.95 105.92%
EPS -1.25 -0.99 -0.14 0.01 -0.11 -0.09 -0.07 581.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0659 0.0753 0.0719 0.0748 0.0745 0.0728 -11.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.20 0.23 0.20 0.20 0.23 0.55 -
P/RPS 2.85 4.99 13.12 2.08 2.92 5.31 26.29 -77.23%
P/EPS -6.39 -9.48 -76.67 666.67 -86.96 -121.05 -366.67 -93.26%
EY -15.65 -10.55 -1.30 0.15 -1.15 -0.83 -0.27 1394.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.43 1.44 1.25 1.25 1.44 3.44 -47.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 14/08/07 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 -
Price 0.17 0.19 0.19 0.24 0.20 0.19 0.20 -
P/RPS 2.85 4.74 10.84 2.50 2.92 4.38 9.56 -55.34%
P/EPS -6.39 -9.00 -63.33 800.00 -86.96 -100.00 -133.33 -86.78%
EY -15.65 -11.11 -1.58 0.13 -1.15 -1.00 -0.75 656.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.36 1.19 1.50 1.25 1.19 1.25 3.17%

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