[IFCAMSC] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 214.23%
YoY- -64.17%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,690 14,034 15,262 12,928 9,783 12,933 11,612 11.61%
PBT 757 -67 1,950 810 -796 295 783 -2.22%
Tax -54 45 -251 -18 -18 -61 -143 -47.78%
NP 703 -22 1,699 792 -814 234 640 6.46%
-
NP to SH 421 92 1,565 578 -506 488 389 5.41%
-
Tax Rate 7.13% - 12.87% 2.22% - 20.68% 18.26% -
Total Cost 12,987 14,056 13,563 12,136 10,597 12,699 10,972 11.90%
-
Net Worth 51,455 39,050 49,185 44,461 46,000 48,799 43,222 12.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,455 39,050 49,185 44,461 46,000 48,799 43,222 12.33%
NOSH 467,777 355,000 447,142 444,615 460,000 443,636 432,222 5.41%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.14% -0.16% 11.13% 6.13% -8.32% 1.81% 5.51% -
ROE 0.82% 0.24% 3.18% 1.30% -1.10% 1.00% 0.90% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.93 3.95 3.41 2.91 2.13 2.92 2.69 5.86%
EPS 0.09 0.02 0.35 0.13 -0.11 0.11 0.09 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.10 0.10 0.11 0.10 6.56%
Adjusted Per Share Value based on latest NOSH - 444,615
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.25 2.31 2.51 2.13 1.61 2.13 1.91 11.55%
EPS 0.07 0.02 0.26 0.10 -0.08 0.08 0.06 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.0642 0.0809 0.0731 0.0756 0.0802 0.0711 12.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.085 0.08 0.075 0.08 0.08 0.10 0.10 -
P/RPS 2.90 2.02 2.20 2.75 3.76 3.43 3.72 -15.30%
P/EPS 94.44 308.70 21.43 61.54 -72.73 90.91 111.11 -10.27%
EY 1.06 0.32 4.67 1.63 -1.38 1.10 0.90 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.68 0.80 0.80 0.91 1.00 -16.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 27/02/14 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 -
Price 0.11 0.085 0.08 0.08 0.09 0.08 0.10 -
P/RPS 3.76 2.15 2.34 2.75 4.23 2.74 3.72 0.71%
P/EPS 122.22 327.99 22.86 61.54 -81.82 72.73 111.11 6.56%
EY 0.82 0.30 4.38 1.63 -1.22 1.38 0.90 -6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.77 0.73 0.80 0.90 0.73 1.00 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