[IFCAMSC] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 129.35%
YoY- 245.24%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,933 11,612 10,420 10,950 11,037 10,063 8,043 37.05%
PBT 295 783 1,251 1,337 -2,970 344 799 -48.37%
Tax -61 -143 16 -256 -510 3 0 -
NP 234 640 1,267 1,081 -3,480 347 799 -55.73%
-
NP to SH 488 389 1,613 992 -3,380 568 818 -29.02%
-
Tax Rate 20.68% 18.26% -1.28% 19.15% - -0.87% 0.00% -
Total Cost 12,699 10,972 9,153 9,869 14,517 9,716 7,244 45.14%
-
Net Worth 48,799 43,222 40,324 0 38,250 39,323 38,747 16.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 48,799 43,222 40,324 0 38,250 39,323 38,747 16.54%
NOSH 443,636 432,222 403,249 413,333 425,000 436,923 430,526 2.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.81% 5.51% 12.16% 9.87% -31.53% 3.45% 9.93% -
ROE 1.00% 0.90% 4.00% 0.00% -8.84% 1.44% 2.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.92 2.69 2.58 2.65 2.60 2.30 1.87 34.41%
EPS 0.11 0.09 0.40 0.23 -0.79 0.13 0.19 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.00 0.09 0.09 0.09 14.24%
Adjusted Per Share Value based on latest NOSH - 413,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.13 1.91 1.71 1.80 1.81 1.65 1.32 37.37%
EPS 0.08 0.06 0.27 0.16 -0.56 0.09 0.13 -27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0711 0.0663 0.00 0.0629 0.0646 0.0637 16.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.10 0.10 0.11 0.07 0.05 0.05 -
P/RPS 3.43 3.72 3.87 4.15 2.70 2.17 2.68 17.79%
P/EPS 90.91 111.11 25.00 45.83 -8.80 38.46 26.32 127.64%
EY 1.10 0.90 4.00 2.18 -11.36 2.60 3.80 -56.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 1.00 0.00 0.78 0.56 0.56 38.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 23/08/12 25/05/12 23/02/12 24/11/11 16/08/11 -
Price 0.08 0.10 0.09 0.09 0.12 0.08 0.06 -
P/RPS 2.74 3.72 3.48 3.40 4.62 3.47 3.21 -9.97%
P/EPS 72.73 111.11 22.50 37.50 -15.09 61.54 31.58 73.95%
EY 1.38 0.90 4.44 2.67 -6.63 1.62 3.17 -42.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.00 0.90 0.00 1.33 0.89 0.67 5.85%

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