[IFCAMSC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.39%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 29,913 30,195 30,471 28,232 30,763 31,696 28,372 3.57%
PBT -6,522 -7,180 -4,873 -8,132 -6,109 -2,136 -4,574 26.60%
Tax 554 324 129 227 76 -330 -34 -
NP -5,968 -6,856 -4,744 -7,905 -6,033 -2,466 -4,608 18.76%
-
NP to SH -4,864 -6,600 -4,667 -7,837 -6,104 -2,766 -4,831 0.45%
-
Tax Rate - - - - - - - -
Total Cost 35,881 37,051 35,215 36,137 36,796 34,162 32,980 5.76%
-
Net Worth 25,695 25,866 28,384 28,454 28,680 35,011 34,482 -17.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,695 25,866 28,384 28,454 28,680 35,011 34,482 -17.76%
NOSH 285,499 287,400 283,846 284,545 286,803 291,764 287,352 -0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -19.95% -22.71% -15.57% -28.00% -19.61% -7.78% -16.24% -
ROE -18.93% -25.52% -16.44% -27.54% -21.28% -7.90% -14.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.48 10.51 10.74 9.92 10.73 10.86 9.87 4.06%
EPS -1.70 -2.30 -1.64 -2.75 -2.13 -0.95 -1.68 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.12 0.12 -17.40%
Adjusted Per Share Value based on latest NOSH - 284,545
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.92 4.96 5.01 4.64 5.06 5.21 4.66 3.67%
EPS -0.80 -1.09 -0.77 -1.29 -1.00 -0.45 -0.79 0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0425 0.0467 0.0468 0.0471 0.0576 0.0567 -17.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.09 0.08 0.09 0.06 0.10 0.10 -
P/RPS 0.67 0.86 0.75 0.91 0.56 0.92 1.01 -23.88%
P/EPS -4.11 -3.92 -4.87 -3.27 -2.82 -10.55 -5.95 -21.80%
EY -24.34 -25.52 -20.55 -30.60 -35.47 -9.48 -16.81 27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 0.80 0.90 0.60 0.83 0.83 -4.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 18/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.09 0.10 0.08 0.08 0.09 0.10 0.09 -
P/RPS 0.86 0.95 0.75 0.81 0.84 0.92 0.91 -3.68%
P/EPS -5.28 -4.35 -4.87 -2.90 -4.23 -10.55 -5.35 -0.87%
EY -18.93 -22.96 -20.55 -34.43 -23.65 -9.48 -18.68 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 0.80 0.80 0.90 0.83 0.75 21.07%

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