[IFCAMSC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 137.07%
YoY- 245.24%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,915 32,982 21,370 10,950 37,665 26,628 16,565 96.71%
PBT 3,666 3,371 2,588 1,337 -2,345 625 281 449.89%
Tax -444 -383 -240 -256 -510 0 -3 2655.90%
NP 3,222 2,988 2,348 1,081 -2,855 625 278 408.34%
-
NP to SH 3,482 2,994 2,605 992 -2,676 703 135 764.40%
-
Tax Rate 12.11% 11.36% 9.27% 19.15% - 0.00% 1.07% -
Total Cost 42,693 29,994 19,022 9,869 40,520 26,003 16,287 89.55%
-
Net Worth 47,877 42,169 40,703 0 39,112 39,543 40,500 11.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 47,877 42,169 40,703 0 39,112 39,543 40,500 11.74%
NOSH 435,249 421,690 407,031 413,333 434,583 439,375 450,000 -2.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.02% 9.06% 10.99% 9.87% -7.58% 2.35% 1.68% -
ROE 7.27% 7.10% 6.40% 0.00% -6.84% 1.78% 0.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.55 7.82 5.25 2.65 8.67 6.06 3.68 101.16%
EPS 0.80 0.71 0.64 0.23 -0.66 0.16 0.03 783.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.00 0.09 0.09 0.09 14.24%
Adjusted Per Share Value based on latest NOSH - 413,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.55 5.42 3.51 1.80 6.19 4.38 2.72 96.89%
EPS 0.57 0.49 0.43 0.16 -0.44 0.12 0.02 823.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0693 0.0669 0.00 0.0643 0.065 0.0666 11.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.10 0.10 0.11 0.07 0.05 0.05 -
P/RPS 0.95 1.28 1.90 4.15 0.81 0.83 1.36 -21.18%
P/EPS 12.50 14.08 15.63 45.83 -11.37 31.25 166.67 -82.07%
EY 8.00 7.10 6.40 2.18 -8.80 3.20 0.60 457.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 1.00 0.00 0.78 0.56 0.56 38.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 23/08/12 25/05/12 23/02/12 24/11/11 16/08/11 -
Price 0.08 0.10 0.09 0.09 0.12 0.08 0.06 -
P/RPS 0.76 1.28 1.71 3.40 1.38 1.32 1.63 -39.73%
P/EPS 10.00 14.08 14.06 37.50 -19.49 50.00 200.00 -86.30%
EY 10.00 7.10 7.11 2.67 -5.13 2.00 0.50 630.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.00 0.90 0.00 1.33 0.89 0.67 5.85%

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