[IFCAMSC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.56%
YoY- 302.86%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 10,420 10,950 11,037 10,063 8,043 8,523 6,572 36.00%
PBT 1,251 1,337 -2,970 344 799 -519 -2,613 -
Tax 16 -256 -510 3 0 -3 -389 -
NP 1,267 1,081 -3,480 347 799 -522 -3,002 -
-
NP to SH 1,613 992 -3,380 568 818 -683 -2,420 -
-
Tax Rate -1.28% 19.15% - -0.87% 0.00% - - -
Total Cost 9,153 9,869 14,517 9,716 7,244 9,045 9,574 -2.95%
-
Net Worth 40,324 0 38,250 39,323 38,747 38,418 25,676 35.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,324 0 38,250 39,323 38,747 38,418 25,676 35.14%
NOSH 403,249 413,333 425,000 436,923 430,526 426,875 285,294 25.97%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.16% 9.87% -31.53% 3.45% 9.93% -6.12% -45.68% -
ROE 4.00% 0.00% -8.84% 1.44% 2.11% -1.78% -9.42% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.58 2.65 2.60 2.30 1.87 2.00 2.30 7.96%
EPS 0.40 0.23 -0.79 0.13 0.19 -0.16 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.00 0.09 0.09 0.09 0.09 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 436,923
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.71 1.80 1.81 1.65 1.32 1.40 1.08 35.88%
EPS 0.27 0.16 -0.56 0.09 0.13 -0.11 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0663 0.00 0.0629 0.0646 0.0637 0.0632 0.0422 35.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.11 0.07 0.05 0.05 0.07 0.12 -
P/RPS 3.87 4.15 2.70 2.17 2.68 3.51 5.21 -17.99%
P/EPS 25.00 45.83 -8.80 38.46 26.32 -43.75 -14.15 -
EY 4.00 2.18 -11.36 2.60 3.80 -2.29 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.78 0.56 0.56 0.78 1.33 -17.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 25/05/12 23/02/12 24/11/11 16/08/11 24/05/11 25/02/11 -
Price 0.09 0.09 0.12 0.08 0.06 0.05 0.08 -
P/RPS 3.48 3.40 4.62 3.47 3.21 2.50 3.47 0.19%
P/EPS 22.50 37.50 -15.09 61.54 31.58 -31.25 -9.43 -
EY 4.44 2.67 -6.63 1.62 3.17 -3.20 -10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 1.33 0.89 0.67 0.56 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