[IFCAMSC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 29,713 21,754 14,318 7,040 22,260 16,424 9,550 112.68%
PBT 5,293 3,914 2,525 705 2,917 2,182 1,158 174.65%
Tax -135 -84 38 34 231 205 117 -
NP 5,158 3,830 2,563 739 3,148 2,387 1,275 153.24%
-
NP to SH 5,158 3,830 2,563 739 3,148 2,387 1,275 153.24%
-
Tax Rate 2.55% 2.15% -1.50% -4.82% -7.92% -9.40% -10.10% -
Total Cost 24,555 17,924 11,755 6,301 19,112 14,037 8,275 106.08%
-
Net Worth 25,165 22,529 14,616 0 0 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 167 - - - - - - -
Div Payout % 3.25% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 25,165 22,529 14,616 0 0 0 0 -
NOSH 209,713 187,745 155,333 144,901 145,740 109,495 72,857 101.96%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.36% 17.61% 17.90% 10.50% 14.14% 14.53% 13.35% -
ROE 20.50% 17.00% 17.53% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.17 11.59 9.22 4.86 15.27 15.00 13.11 5.30%
EPS 2.46 2.04 1.65 0.51 2.16 2.18 1.75 25.40%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.0941 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,901
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.88 3.58 2.35 1.16 3.66 2.70 1.57 112.54%
EPS 0.85 0.63 0.42 0.12 0.52 0.39 0.21 153.33%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.037 0.024 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 0.47 0.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.32 3.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.11 18.63 0.00 0.00 0.00 0.00 0.00 -
EY 5.23 5.37 0.00 0.00 0.00 0.00 0.00 -
DY 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 3.17 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 04/11/03 28/07/03 - - - - -
Price 0.46 0.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.25 4.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.70 23.53 0.00 0.00 0.00 0.00 0.00 -
EY 5.35 4.25 0.00 0.00 0.00 0.00 0.00 -
DY 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.00 0.00 0.00 0.00 0.00 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