[IFCAMSC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.3%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 37,889 37,273 36,703 29,913 30,195 30,471 28,232 21.64%
PBT -861 -2,241 -3,177 -6,522 -7,180 -4,873 -8,132 -77.58%
Tax 688 625 623 554 324 129 227 109.29%
NP -173 -1,616 -2,554 -5,968 -6,856 -4,744 -7,905 -92.15%
-
NP to SH 537 -620 -1,824 -4,864 -6,600 -4,667 -7,837 -
-
Tax Rate - - - - - - - -
Total Cost 38,062 38,889 39,257 35,881 37,051 35,215 36,137 3.51%
-
Net Worth 25,200 29,125 25,954 25,695 25,866 28,384 28,454 -7.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 25,200 29,125 25,954 25,695 25,866 28,384 28,454 -7.77%
NOSH 279,999 291,250 288,387 285,499 287,400 283,846 284,545 -1.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.46% -4.34% -6.96% -19.95% -22.71% -15.57% -28.00% -
ROE 2.13% -2.13% -7.03% -18.93% -25.52% -16.44% -27.54% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.53 12.80 12.73 10.48 10.51 10.74 9.92 22.96%
EPS 0.19 -0.21 -0.63 -1.70 -2.30 -1.64 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.09 0.09 0.10 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 285,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.23 6.13 6.03 4.92 4.96 5.01 4.64 21.68%
EPS 0.09 -0.10 -0.30 -0.80 -1.09 -0.77 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0479 0.0427 0.0422 0.0425 0.0467 0.0468 -7.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.19 0.09 0.07 0.09 0.08 0.09 -
P/RPS 0.96 1.48 0.71 0.67 0.86 0.75 0.91 3.62%
P/EPS 67.78 -89.25 -14.23 -4.11 -3.92 -4.87 -3.27 -
EY 1.48 -1.12 -7.03 -24.34 -25.52 -20.55 -30.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.90 1.00 0.78 1.00 0.80 0.90 36.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 27/05/10 25/02/10 24/11/09 25/08/09 18/05/09 -
Price 0.10 0.14 0.16 0.09 0.10 0.08 0.08 -
P/RPS 0.74 1.09 1.26 0.86 0.95 0.75 0.81 -5.84%
P/EPS 52.14 -65.77 -25.30 -5.28 -4.35 -4.87 -2.90 -
EY 1.92 -1.52 -3.95 -18.93 -22.96 -20.55 -34.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.40 1.78 1.00 1.11 0.80 0.80 24.37%

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