[IFCAMSC] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -30.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 5,201 7,404 9,084 5,749 7,960 7,436 7,278 -19.98%
PBT 3,263 2,194 1,699 941 1,378 1,389 1,820 47.32%
Tax 171 -45 -271 -17 -50 -122 3 1363.06%
NP 3,434 2,149 1,428 924 1,328 1,267 1,823 52.23%
-
NP to SH 3,434 2,149 1,428 924 1,328 1,267 1,823 52.23%
-
Tax Rate -5.24% 2.05% 15.95% 1.81% 3.63% 8.78% -0.16% -
Total Cost 1,767 5,255 7,656 4,825 6,632 6,169 5,455 -52.67%
-
Net Worth 47,125 35,816 32,953 33,599 32,885 30,407 15,594 108.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,158 - - - 219 - - -
Div Payout % 121.09% - - - 16.51% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 47,125 35,816 32,953 33,599 32,885 30,407 15,594 108.32%
NOSH 277,211 275,512 274,615 279,999 274,042 253,400 165,727 40.69%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 66.03% 29.02% 15.72% 16.07% 16.68% 17.04% 25.05% -
ROE 7.29% 6.00% 4.33% 2.75% 4.04% 4.17% 11.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.88 2.69 3.31 2.05 2.90 2.93 4.39 -43.03%
EPS 1.23 0.78 0.52 0.33 0.63 0.50 1.10 7.69%
DPS 1.50 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.17 0.13 0.12 0.12 0.12 0.12 0.0941 48.06%
Adjusted Per Share Value based on latest NOSH - 279,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.86 1.22 1.49 0.95 1.31 1.22 1.20 -19.83%
EPS 0.56 0.35 0.23 0.15 0.22 0.21 0.30 51.31%
DPS 0.68 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.0775 0.0589 0.0542 0.0552 0.0541 0.05 0.0256 108.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.34 0.37 0.36 0.41 0.47 0.38 0.00 -
P/RPS 18.12 13.77 10.88 19.97 16.18 12.95 0.00 -
P/EPS 27.45 47.44 69.23 124.24 96.99 76.00 0.00 -
EY 3.64 2.11 1.44 0.80 1.03 1.32 0.00 -
DY 4.41 0.00 0.00 0.00 0.17 0.00 0.00 -
P/NAPS 2.00 2.85 3.00 3.42 3.92 3.17 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/03/05 05/11/04 18/08/04 27/05/04 20/02/04 04/11/03 28/07/03 -
Price 0.28 0.35 0.34 0.38 0.46 0.48 0.00 -
P/RPS 14.92 13.02 10.28 18.51 15.84 16.36 0.00 -
P/EPS 22.60 44.87 65.38 115.15 94.92 96.00 0.00 -
EY 4.42 2.23 1.53 0.87 1.05 1.04 0.00 -
DY 5.36 0.00 0.00 0.00 0.17 0.00 0.00 -
P/NAPS 1.65 2.69 2.83 3.17 3.83 4.00 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