[IFCAMSC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 146.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 5,749 7,960 7,436 7,278 7,040 5,836 6,874 -11.22%
PBT 941 1,378 1,389 1,820 705 735 1,024 -5.47%
Tax -17 -50 -122 3 34 26 88 -
NP 924 1,328 1,267 1,823 739 761 1,112 -11.60%
-
NP to SH 924 1,328 1,267 1,823 739 761 1,112 -11.60%
-
Tax Rate 1.81% 3.63% 8.78% -0.16% -4.82% -3.54% -8.59% -
Total Cost 4,825 6,632 6,169 5,455 6,301 5,075 5,762 -11.14%
-
Net Worth 33,599 32,885 30,407 15,594 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 219 - - - - - -
Div Payout % - 16.51% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 33,599 32,885 30,407 15,594 0 0 0 -
NOSH 279,999 274,042 253,400 165,727 144,901 36,586 36,459 288.77%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 16.07% 16.68% 17.04% 25.05% 10.50% 13.04% 16.18% -
ROE 2.75% 4.04% 4.17% 11.69% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.05 2.90 2.93 4.39 4.86 15.95 18.85 -77.18%
EPS 0.33 0.63 0.50 1.10 0.51 2.08 3.05 -77.26%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.0941 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,727
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.95 1.31 1.22 1.20 1.16 0.96 1.13 -10.91%
EPS 0.15 0.22 0.21 0.30 0.12 0.13 0.18 -11.43%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0552 0.0541 0.05 0.0256 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 0.41 0.47 0.38 0.00 0.00 0.00 0.00 -
P/RPS 19.97 16.18 12.95 0.00 0.00 0.00 0.00 -
P/EPS 124.24 96.99 76.00 0.00 0.00 0.00 0.00 -
EY 0.80 1.03 1.32 0.00 0.00 0.00 0.00 -
DY 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.92 3.17 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 20/02/04 04/11/03 28/07/03 - - - -
Price 0.38 0.46 0.48 0.00 0.00 0.00 0.00 -
P/RPS 18.51 15.84 16.36 0.00 0.00 0.00 0.00 -
P/EPS 115.15 94.92 96.00 0.00 0.00 0.00 0.00 -
EY 0.87 1.05 1.04 0.00 0.00 0.00 0.00 -
DY 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.83 4.00 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