[IFCAMSC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.3%
YoY- 230.12%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,973 22,711 9,783 45,915 32,982 21,370 10,950 128.93%
PBT 1,964 14 -796 3,666 3,371 2,588 1,337 29.19%
Tax -287 -36 -18 -444 -383 -240 -256 7.91%
NP 1,677 -22 -814 3,222 2,988 2,348 1,081 33.97%
-
NP to SH 1,636 71 -506 3,482 2,994 2,605 992 39.54%
-
Tax Rate 14.61% 257.14% - 12.11% 11.36% 9.27% 19.15% -
Total Cost 36,296 22,733 10,597 42,693 29,994 19,022 9,869 138.07%
-
Net Worth 49,988 35,500 46,000 47,877 42,169 40,703 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 49,988 35,500 46,000 47,877 42,169 40,703 0 -
NOSH 454,444 355,000 460,000 435,249 421,690 407,031 413,333 6.51%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.42% -0.10% -8.32% 7.02% 9.06% 10.99% 9.87% -
ROE 3.27% 0.20% -1.10% 7.27% 7.10% 6.40% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.36 6.40 2.13 10.55 7.82 5.25 2.65 114.94%
EPS 0.36 0.02 -0.11 0.80 0.71 0.64 0.23 34.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.10 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 443,636
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.24 3.73 1.61 7.55 5.42 3.51 1.80 128.88%
EPS 0.27 0.01 -0.08 0.57 0.49 0.43 0.16 41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0822 0.0584 0.0756 0.0787 0.0693 0.0669 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.08 0.08 0.10 0.10 0.10 0.11 -
P/RPS 0.90 1.25 3.76 0.95 1.28 1.90 4.15 -63.87%
P/EPS 20.83 400.00 -72.73 12.50 14.08 15.63 45.83 -40.85%
EY 4.80 0.25 -1.38 8.00 7.10 6.40 2.18 69.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.80 0.91 1.00 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 23/08/12 25/05/12 -
Price 0.08 0.08 0.09 0.08 0.10 0.09 0.09 -
P/RPS 0.96 1.25 4.23 0.76 1.28 1.71 3.40 -56.92%
P/EPS 22.22 400.00 -81.82 10.00 14.08 14.06 37.50 -29.43%
EY 4.50 0.25 -1.22 10.00 7.10 7.11 2.67 41.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.90 0.73 1.00 0.90 0.00 -

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