[IFCAMSC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ-0.0%
YoY- 54.71%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,286 9,148 12,430 7,025 8,670 8,578 5,640 39.39%
PBT 69 152 2,169 -3,251 -1,311 -784 -1,176 -
Tax -53 2 -3 742 -116 0 -72 -18.45%
NP 16 154 2,166 -2,509 -1,427 -784 -1,248 -
-
NP to SH -280 466 1,788 -1,437 -1,437 -738 -1,252 -63.12%
-
Tax Rate 76.81% -1.32% 0.14% - - - - -
Total Cost 9,270 8,994 10,264 9,534 10,097 9,362 6,888 21.87%
-
Net Worth 25,200 29,125 25,954 25,695 25,866 28,384 28,454 -7.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 25,200 29,125 25,954 25,695 25,866 28,384 28,454 -7.77%
NOSH 279,999 291,250 288,387 285,499 287,400 283,846 284,545 -1.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.17% 1.68% 17.43% -35.72% -16.46% -9.14% -22.13% -
ROE -1.11% 1.60% 6.89% -5.59% -5.56% -2.60% -4.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.32 3.14 4.31 2.46 3.02 3.02 1.98 41.09%
EPS -0.10 0.16 0.62 -0.50 -0.50 -0.26 -0.44 -62.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.09 0.09 0.10 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 285,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.53 1.50 2.04 1.15 1.43 1.41 0.93 39.31%
EPS -0.05 0.08 0.29 -0.24 -0.24 -0.12 -0.21 -61.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0479 0.0427 0.0422 0.0425 0.0467 0.0468 -7.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.19 0.09 0.07 0.09 0.08 0.09 -
P/RPS 3.92 6.05 2.09 2.84 2.98 2.65 4.54 -9.31%
P/EPS -130.00 118.75 14.52 -13.91 -18.00 -30.77 -20.45 242.77%
EY -0.77 0.84 6.89 -7.19 -5.56 -3.25 -4.89 -70.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.90 1.00 0.78 1.00 0.80 0.90 36.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 27/05/10 25/02/10 24/11/09 25/08/09 18/05/09 -
Price 0.10 0.14 0.16 0.09 0.10 0.08 0.08 -
P/RPS 3.02 4.46 3.71 3.66 3.31 2.65 4.04 -17.61%
P/EPS -100.00 87.50 25.81 -17.88 -20.00 -30.77 -18.18 211.28%
EY -1.00 1.14 3.88 -5.59 -5.00 -3.25 -5.50 -67.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.40 1.78 1.00 1.11 0.80 0.80 24.37%

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