[IFCAMSC] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 170.76%
YoY- 302.31%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,252 13,690 14,034 15,262 12,928 9,783 12,933 25.89%
PBT 3,606 757 -67 1,950 810 -796 295 433.08%
Tax -422 -54 45 -251 -18 -18 -61 264.35%
NP 3,184 703 -22 1,699 792 -814 234 472.68%
-
NP to SH 3,002 421 92 1,565 578 -506 488 236.85%
-
Tax Rate 11.70% 7.13% - 12.87% 2.22% - 20.68% -
Total Cost 15,068 12,987 14,056 13,563 12,136 10,597 12,699 12.11%
-
Net Worth 53,767 51,455 39,050 49,185 44,461 46,000 48,799 6.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,767 51,455 39,050 49,185 44,461 46,000 48,799 6.69%
NOSH 448,059 467,777 355,000 447,142 444,615 460,000 443,636 0.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.44% 5.14% -0.16% 11.13% 6.13% -8.32% 1.81% -
ROE 5.58% 0.82% 0.24% 3.18% 1.30% -1.10% 1.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.07 2.93 3.95 3.41 2.91 2.13 2.92 24.85%
EPS 0.67 0.09 0.02 0.35 0.13 -0.11 0.11 234.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.10 0.10 0.11 5.98%
Adjusted Per Share Value based on latest NOSH - 447,142
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.00 2.25 2.31 2.51 2.13 1.61 2.13 25.72%
EPS 0.49 0.07 0.02 0.26 0.10 -0.08 0.08 235.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0846 0.0642 0.0809 0.0731 0.0756 0.0802 6.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.125 0.085 0.08 0.075 0.08 0.08 0.10 -
P/RPS 3.07 2.90 2.02 2.20 2.75 3.76 3.43 -7.14%
P/EPS 18.66 94.44 308.70 21.43 61.54 -72.73 90.91 -65.30%
EY 5.36 1.06 0.32 4.67 1.63 -1.38 1.10 188.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.77 0.73 0.68 0.80 0.80 0.91 9.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 27/02/14 21/11/13 22/08/13 23/05/13 26/02/13 -
Price 0.27 0.11 0.085 0.08 0.08 0.09 0.08 -
P/RPS 6.63 3.76 2.15 2.34 2.75 4.23 2.74 80.52%
P/EPS 40.30 122.22 327.99 22.86 61.54 -81.82 72.73 -32.61%
EY 2.48 0.82 0.30 4.38 1.63 -1.22 1.38 47.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.00 0.77 0.73 0.80 0.90 0.73 112.22%

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