[IFCAMSC] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.6%
YoY- 97.19%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,783 12,933 11,612 10,420 10,950 11,037 10,063 -1.86%
PBT -796 295 783 1,251 1,337 -2,970 344 -
Tax -18 -61 -143 16 -256 -510 3 -
NP -814 234 640 1,267 1,081 -3,480 347 -
-
NP to SH -506 488 389 1,613 992 -3,380 568 -
-
Tax Rate - 20.68% 18.26% -1.28% 19.15% - -0.87% -
Total Cost 10,597 12,699 10,972 9,153 9,869 14,517 9,716 5.95%
-
Net Worth 46,000 48,799 43,222 40,324 0 38,250 39,323 11.01%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 46,000 48,799 43,222 40,324 0 38,250 39,323 11.01%
NOSH 460,000 443,636 432,222 403,249 413,333 425,000 436,923 3.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -8.32% 1.81% 5.51% 12.16% 9.87% -31.53% 3.45% -
ROE -1.10% 1.00% 0.90% 4.00% 0.00% -8.84% 1.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.13 2.92 2.69 2.58 2.65 2.60 2.30 -4.98%
EPS -0.11 0.11 0.09 0.40 0.23 -0.79 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.10 0.10 0.00 0.09 0.09 7.26%
Adjusted Per Share Value based on latest NOSH - 403,249
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.61 2.13 1.91 1.71 1.80 1.81 1.65 -1.62%
EPS -0.08 0.08 0.06 0.27 0.16 -0.56 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.0802 0.0711 0.0663 0.00 0.0629 0.0646 11.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.08 0.10 0.10 0.10 0.11 0.07 0.05 -
P/RPS 3.76 3.43 3.72 3.87 4.15 2.70 2.17 44.21%
P/EPS -72.73 90.91 111.11 25.00 45.83 -8.80 38.46 -
EY -1.38 1.10 0.90 4.00 2.18 -11.36 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 1.00 1.00 0.00 0.78 0.56 26.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 26/02/13 23/11/12 23/08/12 25/05/12 23/02/12 24/11/11 -
Price 0.09 0.08 0.10 0.09 0.09 0.12 0.08 -
P/RPS 4.23 2.74 3.72 3.48 3.40 4.62 3.47 14.10%
P/EPS -81.82 72.73 111.11 22.50 37.50 -15.09 61.54 -
EY -1.22 1.38 0.90 4.44 2.67 -6.63 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 1.00 0.90 0.00 1.33 0.89 0.74%

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