[IFCAMSC] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.6%
YoY- 97.19%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 23,878 18,252 12,928 10,420 8,043 9,148 8,578 18.59%
PBT 6,505 3,606 810 1,251 799 152 -784 -
Tax -758 -422 -18 16 0 2 0 -
NP 5,747 3,184 792 1,267 799 154 -784 -
-
NP to SH 5,696 3,002 578 1,613 818 466 -738 -
-
Tax Rate 11.65% 11.70% 2.22% -1.28% 0.00% -1.32% - -
Total Cost 18,131 15,068 12,136 9,153 7,244 8,994 9,362 11.64%
-
Net Worth 89,349 53,767 44,461 40,324 38,747 29,125 28,384 21.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 89,349 53,767 44,461 40,324 38,747 29,125 28,384 21.05%
NOSH 558,431 448,059 444,615 403,249 430,526 291,250 283,846 11.93%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 24.07% 17.44% 6.13% 12.16% 9.93% 1.68% -9.14% -
ROE 6.38% 5.58% 1.30% 4.00% 2.11% 1.60% -2.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.28 4.07 2.91 2.58 1.87 3.14 3.02 5.98%
EPS 1.02 0.67 0.13 0.40 0.19 0.16 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.12 0.10 0.10 0.09 0.10 0.10 8.14%
Adjusted Per Share Value based on latest NOSH - 403,249
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.93 3.00 2.13 1.71 1.32 1.50 1.41 18.62%
EPS 0.94 0.49 0.10 0.27 0.13 0.08 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.0884 0.0731 0.0663 0.0637 0.0479 0.0467 21.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.20 0.125 0.08 0.10 0.05 0.19 0.08 -
P/RPS 28.06 3.07 2.75 3.87 2.68 6.05 2.65 48.15%
P/EPS 117.65 18.66 61.54 25.00 26.32 118.75 -30.77 -
EY 0.85 5.36 1.63 4.00 3.80 0.84 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 1.04 0.80 1.00 0.56 1.90 0.80 45.18%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 19/08/14 22/08/13 23/08/12 16/08/11 25/08/10 25/08/09 -
Price 0.565 0.27 0.08 0.09 0.06 0.14 0.08 -
P/RPS 13.21 6.63 2.75 3.48 3.21 4.46 2.65 30.68%
P/EPS 55.39 40.30 61.54 22.50 31.58 87.50 -30.77 -
EY 1.81 2.48 1.63 4.44 3.17 1.14 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.25 0.80 0.90 0.67 1.40 0.80 28.05%

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