[IFCAMSC] YoY Annualized Quarter 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- -158.13%
YoY- -151.01%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 70,784 127,936 54,760 39,132 43,800 34,092 49,720 6.05%
PBT -15,888 54,372 3,028 -3,184 5,348 -2,076 8,676 -
Tax -3,496 -13,272 -216 -72 -1,024 -12 -12 157.25%
NP -19,384 41,100 2,812 -3,256 4,324 -2,088 8,664 -
-
NP to SH -17,848 38,740 1,684 -2,024 3,968 -2,732 7,152 -
-
Tax Rate - 24.41% 7.13% - 19.15% - 0.14% -
Total Cost 90,168 86,836 51,948 42,388 39,476 36,180 41,056 13.99%
-
Net Worth 109,492 86,088 51,455 46,000 0 38,418 25,954 27.08%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 109,492 86,088 51,455 46,000 0 38,418 25,954 27.08%
NOSH 608,290 538,055 467,777 460,000 413,333 426,875 288,387 13.23%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -27.38% 32.13% 5.14% -8.32% 9.87% -6.12% 17.43% -
ROE -16.30% 45.00% 3.27% -4.40% 0.00% -7.11% 27.56% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.64 23.78 11.71 8.51 10.60 7.99 17.24 -6.33%
EPS -2.92 7.20 0.36 -0.44 0.92 -0.64 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.11 0.10 0.00 0.09 0.09 12.23%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.64 21.03 9.00 6.43 7.20 5.60 8.17 6.07%
EPS -2.92 6.37 0.28 -0.33 0.65 -0.45 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1415 0.0846 0.0756 0.00 0.0632 0.0427 27.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.72 1.24 0.085 0.08 0.11 0.07 0.09 -
P/RPS 6.19 5.22 0.73 0.94 1.04 0.88 0.52 51.04%
P/EPS -24.54 17.22 23.61 -18.18 11.46 -10.94 3.63 -
EY -4.08 5.81 4.24 -5.50 8.73 -9.14 27.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 7.75 0.77 0.80 0.00 0.78 1.00 25.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 20/05/15 20/05/14 23/05/13 25/05/12 24/05/11 27/05/10 -
Price 0.545 1.82 0.11 0.09 0.09 0.05 0.16 -
P/RPS 4.68 7.65 0.94 1.06 0.85 0.63 0.93 30.87%
P/EPS -18.57 25.28 30.56 -20.45 9.38 -7.81 6.45 -
EY -5.38 3.96 3.27 -4.89 10.67 -12.80 15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 11.38 1.00 0.90 0.00 0.56 1.78 9.26%

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