[IFCAMSC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -114.53%
YoY- -151.01%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,007 37,973 22,711 9,783 45,915 32,982 21,370 80.63%
PBT 1,897 1,964 14 -796 3,666 3,371 2,588 -18.65%
Tax -242 -287 -36 -18 -444 -383 -240 0.55%
NP 1,655 1,677 -22 -814 3,222 2,988 2,348 -20.74%
-
NP to SH 1,728 1,636 71 -506 3,482 2,994 2,605 -23.88%
-
Tax Rate 12.76% 14.61% 257.14% - 12.11% 11.36% 9.27% -
Total Cost 50,352 36,296 22,733 10,597 42,693 29,994 19,022 91.01%
-
Net Worth 58,397 49,988 35,500 46,000 47,877 42,169 40,703 27.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,397 49,988 35,500 46,000 47,877 42,169 40,703 27.12%
NOSH 449,210 454,444 355,000 460,000 435,249 421,690 407,031 6.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.18% 4.42% -0.10% -8.32% 7.02% 9.06% 10.99% -
ROE 2.96% 3.27% 0.20% -1.10% 7.27% 7.10% 6.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.58 8.36 6.40 2.13 10.55 7.82 5.25 69.20%
EPS 0.38 0.36 0.02 -0.11 0.80 0.71 0.64 -29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.10 0.10 0.11 0.10 0.10 19.05%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.55 6.24 3.73 1.61 7.55 5.42 3.51 80.74%
EPS 0.28 0.27 0.01 -0.08 0.57 0.49 0.43 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0822 0.0584 0.0756 0.0787 0.0693 0.0669 27.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.075 0.08 0.08 0.10 0.10 0.10 -
P/RPS 0.69 0.90 1.25 3.76 0.95 1.28 1.90 -49.00%
P/EPS 20.80 20.83 400.00 -72.73 12.50 14.08 15.63 20.92%
EY 4.81 4.80 0.25 -1.38 8.00 7.10 6.40 -17.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.80 0.80 0.91 1.00 1.00 -27.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 23/08/12 -
Price 0.085 0.08 0.08 0.09 0.08 0.10 0.09 -
P/RPS 0.73 0.96 1.25 4.23 0.76 1.28 1.71 -43.21%
P/EPS 22.10 22.22 400.00 -81.82 10.00 14.08 14.06 35.07%
EY 4.53 4.50 0.25 -1.22 10.00 7.10 7.11 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.80 0.90 0.73 1.00 0.90 -19.45%

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