[IFCAMSC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.05%
YoY- 297.8%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,007 50,922 47,272 44,764 45,931 44,019 42,470 14.41%
PBT 1,897 2,120 953 1,394 3,527 401 -38 -
Tax -242 -152 -44 -10 -248 -893 -747 -52.73%
NP 1,655 1,968 909 1,384 3,279 -492 -785 -
-
NP to SH 1,729 2,123 947 1,982 3,480 -386 -207 -
-
Tax Rate 12.76% 7.17% 4.62% 0.72% 7.03% 222.69% - -
Total Cost 50,352 48,954 46,363 43,380 42,652 44,511 43,255 10.62%
-
Net Worth 39,050 49,185 44,461 46,000 48,799 43,222 40,324 -2.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 39,050 49,185 44,461 46,000 48,799 43,222 40,324 -2.11%
NOSH 355,000 447,142 444,615 460,000 443,636 432,222 403,249 -8.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.18% 3.86% 1.92% 3.09% 7.14% -1.12% -1.85% -
ROE 4.43% 4.32% 2.13% 4.31% 7.13% -0.89% -0.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.65 11.39 10.63 9.73 10.35 10.18 10.53 24.55%
EPS 0.49 0.47 0.21 0.43 0.78 -0.09 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.10 0.11 0.10 0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.55 8.37 7.77 7.36 7.55 7.24 6.98 14.44%
EPS 0.28 0.35 0.16 0.33 0.57 -0.06 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0809 0.0731 0.0756 0.0802 0.0711 0.0663 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.075 0.08 0.08 0.10 0.10 0.10 -
P/RPS 0.55 0.66 0.75 0.82 0.97 0.98 0.95 -30.46%
P/EPS 16.43 15.80 37.56 18.57 12.75 -111.97 -194.81 -
EY 6.09 6.33 2.66 5.39 7.84 -0.89 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.80 0.80 0.91 1.00 1.00 -18.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 23/08/12 -
Price 0.085 0.08 0.08 0.09 0.08 0.10 0.09 -
P/RPS 0.58 0.70 0.75 0.92 0.77 0.98 0.85 -22.43%
P/EPS 17.45 16.85 37.56 20.89 10.20 -111.97 -175.33 -
EY 5.73 5.93 2.66 4.79 9.81 -0.89 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.80 0.90 0.73 1.00 0.90 -9.85%

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