[IFCAMSC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 118.41%
YoY- -97.5%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 23,864 25,429 25,461 26,232 27,066 27,086 27,250 -8.45%
PBT -6,743 -5,493 -2 533 547 2,274 3,084 -
Tax -169 -76 -264 -457 -1,045 -1,114 -958 -68.51%
NP -6,912 -5,569 -266 76 -498 1,160 2,126 -
-
NP to SH -6,873 -5,420 -363 81 -440 1,171 2,206 -
-
Tax Rate - - - 85.74% 191.04% 48.99% 31.06% -
Total Cost 30,776 30,998 25,727 26,156 27,564 25,926 25,124 14.47%
-
Net Worth 37,085 40,066 45,813 45,230 46,399 49,199 44,266 -11.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,085 40,066 45,813 45,230 46,399 49,199 44,266 -11.12%
NOSH 285,272 286,187 286,333 282,692 290,000 307,500 276,666 2.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -28.96% -21.90% -1.04% 0.29% -1.84% 4.28% 7.80% -
ROE -18.53% -13.53% -0.79% 0.18% -0.95% 2.38% 4.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.37 8.89 8.89 9.28 9.33 8.81 9.85 -10.27%
EPS -2.41 -1.89 -0.13 0.03 -0.15 0.38 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.16 0.16 0.16 0.16 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 282,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.92 4.18 4.19 4.31 4.45 4.45 4.48 -8.50%
EPS -1.13 -0.89 -0.06 0.01 -0.07 0.19 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.0659 0.0753 0.0744 0.0763 0.0809 0.0728 -11.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.20 0.23 0.20 0.20 0.23 0.55 -
P/RPS 2.03 2.25 2.59 2.16 2.14 2.61 5.58 -49.00%
P/EPS -7.06 -10.56 -181.42 698.01 -131.82 60.40 68.98 -
EY -14.17 -9.47 -0.55 0.14 -0.76 1.66 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.43 1.44 1.25 1.25 1.44 3.44 -47.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 14/08/07 21/05/07 28/02/07 27/11/06 28/08/06 26/05/06 -
Price 0.17 0.19 0.19 0.24 0.20 0.19 0.20 -
P/RPS 2.03 2.14 2.14 2.59 2.14 2.16 2.03 0.00%
P/EPS -7.06 -10.03 -149.87 837.61 -131.82 49.89 25.08 -
EY -14.17 -9.97 -0.67 0.12 -0.76 2.00 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.36 1.19 1.50 1.25 1.19 1.25 3.17%

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