[IFCAMSC] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 107.02%
YoY- -97.27%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 71,342 111,724 63,884 45,422 42,740 33,130 43,156 8.73%
PBT -8,320 40,196 8,728 28 5,176 562 4,642 -
Tax -2,684 -8,152 -954 -72 -480 -6 -2 231.75%
NP -11,004 32,044 7,774 -44 4,696 556 4,640 -
-
NP to SH -9,994 30,762 6,846 142 5,210 270 4,506 -
-
Tax Rate - 20.28% 10.93% 257.14% 9.27% 1.07% 0.04% -
Total Cost 82,346 79,680 56,110 45,466 38,044 32,574 38,516 13.48%
-
Net Worth 109,492 89,165 54,047 35,500 40,703 40,500 28,518 25.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 109,492 89,165 54,047 35,500 40,703 40,500 28,518 25.10%
NOSH 608,290 557,282 450,394 355,000 407,031 450,000 285,189 13.44%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -15.42% 28.68% 12.17% -0.10% 10.99% 1.68% 10.75% -
ROE -9.13% 34.50% 12.67% 0.40% 12.80% 0.67% 15.80% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.73 20.05 14.18 12.79 10.50 7.36 15.13 -4.14%
EPS -1.64 5.52 1.52 0.04 1.28 0.06 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.12 0.10 0.10 0.09 0.10 10.28%
Adjusted Per Share Value based on latest NOSH - 444,615
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.73 18.37 10.50 7.47 7.03 5.45 7.09 8.74%
EPS -1.64 5.06 1.13 0.02 0.86 0.04 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1466 0.0889 0.0584 0.0669 0.0666 0.0469 25.10%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.48 1.20 0.125 0.08 0.10 0.05 0.19 -
P/RPS 4.09 5.99 0.88 0.63 0.95 0.68 1.26 21.65%
P/EPS -29.22 21.74 8.22 200.00 7.81 83.33 12.03 -
EY -3.42 4.60 12.16 0.50 12.80 1.20 8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 7.50 1.04 0.80 1.00 0.56 1.90 5.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 19/08/14 22/08/13 23/08/12 16/08/11 25/08/10 -
Price 0.525 0.565 0.27 0.08 0.09 0.06 0.14 -
P/RPS 4.48 2.82 1.90 0.63 0.86 0.81 0.93 29.92%
P/EPS -31.95 10.24 17.76 200.00 7.03 100.00 8.86 -
EY -3.13 9.77 5.63 0.50 14.22 1.00 11.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.53 2.25 0.80 0.90 0.67 1.40 13.02%

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