[IFCAMSC] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 420.74%
YoY- -64.37%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 58,053 37,973 32,982 26,628 30,864 22,887 23,456 16.29%
PBT 13,722 1,964 3,371 625 2,390 -3,271 -2,200 -
Tax -1,252 -287 -383 0 -54 -188 -436 19.21%
NP 12,470 1,677 2,988 625 2,336 -3,459 -2,636 -
-
NP to SH 11,953 1,636 2,994 703 1,973 -3,512 -2,931 -
-
Tax Rate 9.12% 14.61% 11.36% 0.00% 2.26% - - -
Total Cost 45,583 36,296 29,994 26,003 28,528 26,346 26,092 9.73%
-
Net Worth 58,416 49,988 42,169 39,543 25,734 25,908 34,482 9.17%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 58,416 49,988 42,169 39,543 25,734 25,908 34,482 9.17%
NOSH 449,360 454,444 421,690 439,375 285,942 287,868 287,352 7.73%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 21.48% 4.42% 9.06% 2.35% 7.57% -15.11% -11.24% -
ROE 20.46% 3.27% 7.10% 1.78% 7.67% -13.56% -8.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.92 8.36 7.82 6.06 10.79 7.95 8.16 7.95%
EPS 2.66 0.36 0.71 0.16 0.69 -1.22 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.10 0.09 0.09 0.09 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 436,923
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.54 6.24 5.42 4.38 5.07 3.76 3.86 16.26%
EPS 1.97 0.27 0.49 0.12 0.32 -0.58 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0822 0.0693 0.065 0.0423 0.0426 0.0567 9.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.445 0.075 0.10 0.05 0.13 0.09 0.10 -
P/RPS 3.44 0.90 1.28 0.83 1.20 1.13 1.23 18.68%
P/EPS 16.73 20.83 14.08 31.25 18.84 -7.38 -9.80 -
EY 5.98 4.80 7.10 3.20 5.31 -13.56 -10.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 0.68 1.00 0.56 1.44 1.00 0.83 26.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 05/11/14 21/11/13 23/11/12 24/11/11 22/11/10 24/11/09 27/11/08 -
Price 0.695 0.08 0.10 0.08 0.10 0.10 0.10 -
P/RPS 5.38 0.96 1.28 1.32 0.93 1.26 1.23 27.86%
P/EPS 26.13 22.22 14.08 50.00 14.49 -8.20 -9.80 -
EY 3.83 4.50 7.10 2.00 6.90 -12.20 -10.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 0.73 1.00 0.89 1.11 1.11 0.83 36.40%

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