[IFCAMSC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -82.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 27,438 22,237 14,834 5,749 29,713 21,754 14,318 53.97%
PBT 8,097 4,834 2,640 941 5,293 3,914 2,525 116.69%
Tax -163 -334 -289 -17 -135 -84 38 -
NP 7,934 4,500 2,351 924 5,158 3,830 2,563 111.67%
-
NP to SH 7,934 4,500 2,351 924 5,158 3,830 2,563 111.67%
-
Tax Rate 2.01% 6.91% 10.95% 1.81% 2.55% 2.15% -1.50% -
Total Cost 19,504 17,737 12,483 4,825 24,555 17,924 11,755 39.93%
-
Net Worth 47,325 36,111 33,190 33,599 25,165 22,529 14,616 118.08%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,175 - - - 167 - - -
Div Payout % 52.63% - - - 3.25% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 47,325 36,111 33,190 33,599 25,165 22,529 14,616 118.08%
NOSH 278,385 277,777 276,588 279,999 209,713 187,745 155,333 47.28%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.92% 20.24% 15.85% 16.07% 17.36% 17.61% 17.90% -
ROE 16.76% 12.46% 7.08% 2.75% 20.50% 17.00% 17.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.86 8.01 5.36 2.05 14.17 11.59 9.22 4.55%
EPS 2.85 1.62 0.85 0.33 2.46 2.04 1.65 43.72%
DPS 1.50 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.17 0.13 0.12 0.12 0.12 0.12 0.0941 48.06%
Adjusted Per Share Value based on latest NOSH - 279,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.51 3.66 2.44 0.95 4.88 3.58 2.35 54.12%
EPS 1.30 0.74 0.39 0.15 0.85 0.63 0.42 111.66%
DPS 0.69 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0778 0.0594 0.0546 0.0552 0.0414 0.037 0.024 118.25%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.34 0.37 0.36 0.41 0.47 0.38 0.00 -
P/RPS 3.45 4.62 6.71 19.97 3.32 3.28 0.00 -
P/EPS 11.93 22.84 42.35 124.24 19.11 18.63 0.00 -
EY 8.38 4.38 2.36 0.80 5.23 5.37 0.00 -
DY 4.41 0.00 0.00 0.00 0.17 0.00 0.00 -
P/NAPS 2.00 2.85 3.00 3.42 3.92 3.17 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/03/05 05/11/04 18/08/04 27/05/04 20/02/04 04/11/03 28/07/03 -
Price 0.28 0.35 0.34 0.38 0.46 0.48 0.00 -
P/RPS 2.84 4.37 6.34 18.51 3.25 4.14 0.00 -
P/EPS 9.82 21.60 40.00 115.15 18.70 23.53 0.00 -
EY 10.18 4.63 2.50 0.87 5.35 4.25 0.00 -
DY 5.36 0.00 0.00 0.00 0.17 0.00 0.00 -
P/NAPS 1.65 2.69 2.83 3.17 3.83 4.00 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