[IFCAMSC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
04-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -30.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 9,084 5,749 7,960 7,436 7,278 7,040 5,836 34.34%
PBT 1,699 941 1,378 1,389 1,820 705 735 74.91%
Tax -271 -17 -50 -122 3 34 26 -
NP 1,428 924 1,328 1,267 1,823 739 761 52.19%
-
NP to SH 1,428 924 1,328 1,267 1,823 739 761 52.19%
-
Tax Rate 15.95% 1.81% 3.63% 8.78% -0.16% -4.82% -3.54% -
Total Cost 7,656 4,825 6,632 6,169 5,455 6,301 5,075 31.56%
-
Net Worth 32,953 33,599 32,885 30,407 15,594 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 219 - - - - -
Div Payout % - - 16.51% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 32,953 33,599 32,885 30,407 15,594 0 0 -
NOSH 274,615 279,999 274,042 253,400 165,727 144,901 36,586 283.83%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.72% 16.07% 16.68% 17.04% 25.05% 10.50% 13.04% -
ROE 4.33% 2.75% 4.04% 4.17% 11.69% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.31 2.05 2.90 2.93 4.39 4.86 15.95 -64.98%
EPS 0.52 0.33 0.63 0.50 1.10 0.51 2.08 -60.34%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.0941 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 253,400
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.49 0.95 1.31 1.22 1.20 1.16 0.96 34.08%
EPS 0.23 0.15 0.22 0.21 0.30 0.12 0.13 46.33%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0552 0.0541 0.05 0.0256 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 0.36 0.41 0.47 0.38 0.00 0.00 0.00 -
P/RPS 10.88 19.97 16.18 12.95 0.00 0.00 0.00 -
P/EPS 69.23 124.24 96.99 76.00 0.00 0.00 0.00 -
EY 1.44 0.80 1.03 1.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.42 3.92 3.17 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 27/05/04 20/02/04 04/11/03 28/07/03 - - -
Price 0.34 0.38 0.46 0.48 0.00 0.00 0.00 -
P/RPS 10.28 18.51 15.84 16.36 0.00 0.00 0.00 -
P/EPS 65.38 115.15 94.92 96.00 0.00 0.00 0.00 -
EY 1.53 0.87 1.05 1.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.17 3.83 4.00 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