[IFCAMSC] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 58.81%
YoY- 349.34%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 38,763 39,886 35,671 55,862 31,942 22,711 21,370 10.42%
PBT 3,464 5,969 -4,160 20,098 4,364 14 2,588 4.97%
Tax -1,882 -2,015 -1,342 -4,076 -477 -36 -240 40.92%
NP 1,582 3,954 -5,502 16,022 3,887 -22 2,348 -6.36%
-
NP to SH 1,714 4,182 -4,997 15,381 3,423 71 2,605 -6.73%
-
Tax Rate 54.33% 33.76% - 20.28% 10.93% 257.14% 9.27% -
Total Cost 37,181 35,932 41,173 39,840 28,055 22,733 19,022 11.81%
-
Net Worth 79,062 109,492 109,492 89,165 54,047 35,500 40,703 11.69%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 79,062 109,492 109,492 89,165 54,047 35,500 40,703 11.69%
NOSH 608,290 608,290 608,290 557,282 450,394 355,000 407,031 6.92%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.08% 9.91% -15.42% 28.68% 12.17% -0.10% 10.99% -
ROE 2.17% 3.82% -4.56% 17.25% 6.33% 0.20% 6.40% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.37 6.56 5.86 10.02 7.09 6.40 5.25 3.27%
EPS 0.28 0.69 -0.82 2.76 0.76 0.02 0.64 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.18 0.16 0.12 0.10 0.10 4.46%
Adjusted Per Share Value based on latest NOSH - 558,431
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.37 6.56 5.86 9.18 5.25 3.73 3.51 10.43%
EPS 0.28 0.69 -0.82 2.53 0.56 0.01 0.43 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.18 0.18 0.1466 0.0889 0.0584 0.0669 11.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.27 0.345 0.48 1.20 0.125 0.08 0.10 -
P/RPS 4.24 5.26 8.19 11.97 1.76 1.25 1.90 14.30%
P/EPS 95.80 50.18 -58.43 43.48 16.45 400.00 15.63 35.26%
EY 1.04 1.99 -1.71 2.30 6.08 0.25 6.40 -26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.92 2.67 7.50 1.04 0.80 1.00 12.97%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 23/08/16 25/08/15 19/08/14 22/08/13 23/08/12 -
Price 0.305 0.395 0.525 0.565 0.27 0.08 0.09 -
P/RPS 4.79 6.02 8.95 5.64 3.81 1.25 1.71 18.71%
P/EPS 108.22 57.45 -63.91 20.47 35.53 400.00 14.06 40.49%
EY 0.92 1.74 -1.56 4.88 2.81 0.25 7.11 -28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.19 2.92 3.53 2.25 0.80 0.90 17.33%

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