[IFCAMSC] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -695.07%
YoY- -39.67%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,612 10,420 10,950 11,037 10,063 8,043 8,523 22.82%
PBT 783 1,251 1,337 -2,970 344 799 -519 -
Tax -143 16 -256 -510 3 0 -3 1205.42%
NP 640 1,267 1,081 -3,480 347 799 -522 -
-
NP to SH 389 1,613 992 -3,380 568 818 -683 -
-
Tax Rate 18.26% -1.28% 19.15% - -0.87% 0.00% - -
Total Cost 10,972 9,153 9,869 14,517 9,716 7,244 9,045 13.70%
-
Net Worth 43,222 40,324 0 38,250 39,323 38,747 38,418 8.14%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 43,222 40,324 0 38,250 39,323 38,747 38,418 8.14%
NOSH 432,222 403,249 413,333 425,000 436,923 430,526 426,875 0.83%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.51% 12.16% 9.87% -31.53% 3.45% 9.93% -6.12% -
ROE 0.90% 4.00% 0.00% -8.84% 1.44% 2.11% -1.78% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.69 2.58 2.65 2.60 2.30 1.87 2.00 21.78%
EPS 0.09 0.40 0.23 -0.79 0.13 0.19 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.00 0.09 0.09 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 425,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.91 1.71 1.80 1.81 1.65 1.32 1.40 22.93%
EPS 0.06 0.27 0.16 -0.56 0.09 0.13 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0663 0.00 0.0629 0.0646 0.0637 0.0632 8.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.10 0.11 0.07 0.05 0.05 0.07 -
P/RPS 3.72 3.87 4.15 2.70 2.17 2.68 3.51 3.93%
P/EPS 111.11 25.00 45.83 -8.80 38.46 26.32 -43.75 -
EY 0.90 4.00 2.18 -11.36 2.60 3.80 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.00 0.78 0.56 0.56 0.78 17.96%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 23/08/12 25/05/12 23/02/12 24/11/11 16/08/11 24/05/11 -
Price 0.10 0.09 0.09 0.12 0.08 0.06 0.05 -
P/RPS 3.72 3.48 3.40 4.62 3.47 3.21 2.50 30.24%
P/EPS 111.11 22.50 37.50 -15.09 61.54 31.58 -31.25 -
EY 0.90 4.44 2.67 -6.63 1.62 3.17 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 0.00 1.33 0.89 0.67 0.56 47.03%

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