[IFCAMSC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -96.92%
YoY- -81.29%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 93,979 60,959 38,763 19,263 89,412 62,889 39,886 76.79%
PBT 16,038 5,664 3,464 1,418 14,489 8,677 5,969 92.92%
Tax -3,578 -2,679 -1,882 -1,130 -4,517 -2,859 -2,015 46.48%
NP 12,460 2,985 1,582 288 9,972 5,818 3,954 114.49%
-
NP to SH 12,076 3,058 1,714 313 10,157 5,930 4,182 102.38%
-
Tax Rate 22.31% 47.30% 54.33% 79.69% 31.18% 32.95% 33.76% -
Total Cost 81,519 57,974 37,181 18,975 79,440 57,071 35,932 72.39%
-
Net Worth 85,073 79,062 79,062 79,060 109,492 109,492 109,492 -15.44%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,076 - - - 3,041 - - -
Div Payout % 50.32% - - - 29.94% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 85,073 79,062 79,062 79,060 109,492 109,492 109,492 -15.44%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.26% 4.90% 4.08% 1.50% 11.15% 9.25% 9.91% -
ROE 14.19% 3.87% 2.17% 0.40% 9.28% 5.42% 3.82% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.47 10.02 6.37 3.17 14.70 10.34 6.56 76.89%
EPS 1.99 0.50 0.28 0.05 1.67 0.97 0.69 102.22%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.18 0.18 0.18 -15.38%
Adjusted Per Share Value based on latest NOSH - 608,290
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.45 10.02 6.37 3.17 14.70 10.34 6.56 76.74%
EPS 1.99 0.50 0.28 0.05 1.67 0.97 0.69 102.22%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1399 0.13 0.13 0.13 0.18 0.18 0.18 -15.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.20 0.265 0.27 0.30 0.375 0.405 0.345 -
P/RPS 1.29 2.64 4.24 9.47 2.55 3.92 5.26 -60.71%
P/EPS 10.06 52.70 95.80 582.90 22.46 41.54 50.18 -65.64%
EY 9.94 1.90 1.04 0.17 4.45 2.41 1.99 191.35%
DY 5.00 0.00 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 1.43 2.04 2.08 2.31 2.08 2.25 1.92 -17.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 16/11/18 16/08/18 28/05/18 27/02/18 16/11/17 16/08/17 -
Price 0.255 0.22 0.305 0.30 0.38 0.39 0.395 -
P/RPS 1.65 2.19 4.79 9.47 2.59 3.77 6.02 -57.70%
P/EPS 12.83 43.75 108.22 582.90 22.76 40.01 57.45 -63.09%
EY 7.79 2.29 0.92 0.17 4.39 2.50 1.74 170.89%
DY 3.92 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 1.82 1.69 2.35 2.31 2.11 2.17 2.19 -11.57%

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