[IFCAMSC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -81.89%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 7,618 7,207 6,649 5,412 5,201 7,404 9,084 -11.04%
PBT 810 1,535 965 585 3,263 2,194 1,699 -38.88%
Tax -583 9 -41 37 171 -45 -271 66.41%
NP 227 1,544 924 622 3,434 2,149 1,428 -70.55%
-
NP to SH 227 1,495 912 622 3,434 2,149 1,428 -70.55%
-
Tax Rate 71.98% -0.59% 4.25% -6.32% -5.24% 2.05% 15.95% -
Total Cost 7,391 5,663 5,725 4,790 1,767 5,255 7,656 -2.31%
-
Net Worth 45,399 39,490 42,750 42,409 47,125 35,816 32,953 23.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 4,158 - - -
Div Payout % - - - - 121.09% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 45,399 39,490 42,750 42,409 47,125 35,816 32,953 23.74%
NOSH 283,750 282,075 285,000 282,727 277,211 275,512 274,615 2.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.98% 21.42% 13.90% 11.49% 66.03% 29.02% 15.72% -
ROE 0.50% 3.79% 2.13% 1.47% 7.29% 6.00% 4.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.68 2.55 2.33 1.91 1.88 2.69 3.31 -13.09%
EPS 0.08 0.53 0.32 0.22 1.23 0.78 0.52 -71.19%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.16 0.14 0.15 0.15 0.17 0.13 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 282,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.25 1.18 1.09 0.89 0.86 1.22 1.49 -11.02%
EPS 0.04 0.25 0.15 0.10 0.56 0.35 0.23 -68.74%
DPS 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.0746 0.0649 0.0703 0.0697 0.0775 0.0589 0.0542 23.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.20 0.21 0.27 0.34 0.37 0.36 -
P/RPS 7.08 7.83 9.00 14.11 18.12 13.77 10.88 -24.84%
P/EPS 237.50 37.74 65.63 122.73 27.45 47.44 69.23 126.95%
EY 0.42 2.65 1.52 0.81 3.64 2.11 1.44 -55.92%
DY 0.00 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.19 1.43 1.40 1.80 2.00 2.85 3.00 -45.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 24/05/05 24/03/05 05/11/04 18/08/04 -
Price 0.19 0.20 0.19 0.22 0.28 0.35 0.34 -
P/RPS 7.08 7.83 8.14 11.49 14.92 13.02 10.28 -21.95%
P/EPS 237.50 37.74 59.38 100.00 22.60 44.87 65.38 135.75%
EY 0.42 2.65 1.68 1.00 4.42 2.23 1.53 -57.66%
DY 0.00 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 1.19 1.43 1.27 1.47 1.65 2.69 2.83 -43.78%

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