[IFCAMSC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 31.64%
YoY- -32.69%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 31,274 22,789 25,949 25,690 29,649 29,005 1.51%
PBT -2,933 -10,102 -402 4,114 6,445 5,218 -
Tax -581 -42 -424 -60 -445 -112 38.94%
NP -3,514 -10,145 -826 4,054 6,000 5,106 -
-
NP to SH -3,908 -10,145 -872 4,038 6,000 5,106 -
-
Tax Rate - - - 1.46% 6.90% 2.15% -
Total Cost 34,789 32,934 26,775 21,636 23,649 23,898 7.79%
-
Net Worth 34,482 37,186 45,495 39,264 36,111 22,529 8.87%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 34,482 37,186 45,495 39,264 36,111 22,529 8.87%
NOSH 287,352 286,052 284,347 280,462 277,777 187,745 8.87%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -11.24% -44.52% -3.19% 15.78% 20.24% 17.61% -
ROE -11.33% -27.28% -1.92% 10.29% 16.62% 22.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.88 7.97 9.13 9.16 10.67 15.45 -6.76%
EPS -1.36 -3.55 -0.31 1.44 2.16 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.16 0.14 0.13 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 282,075
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.14 3.75 4.27 4.22 4.87 4.77 1.50%
EPS -0.64 -1.67 -0.14 0.66 0.99 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0611 0.0748 0.0645 0.0594 0.037 8.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.17 0.20 0.20 0.37 0.38 -
P/RPS 0.92 2.13 2.19 2.18 3.47 2.46 -17.83%
P/EPS -7.35 -4.79 -65.22 13.89 17.13 13.97 -
EY -13.60 -20.86 -1.53 7.20 5.84 7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.31 1.25 1.43 2.85 3.17 -23.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/08 21/11/07 27/11/06 28/11/05 05/11/04 04/11/03 -
Price 0.10 0.17 0.20 0.20 0.35 0.48 -
P/RPS 0.92 2.13 2.19 2.18 3.28 3.11 -21.59%
P/EPS -7.35 -4.79 -65.22 13.89 16.20 17.65 -
EY -13.60 -20.86 -1.53 7.20 6.17 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.31 1.25 1.43 2.69 4.00 -26.96%

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