[IFCAMSC] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ-0.0%
YoY- 54.71%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,933 11,037 6,572 7,025 7,307 8,240 6,771 11.37%
PBT 295 -2,970 -2,613 -3,251 -3,909 64 835 -15.90%
Tax -61 -510 -389 742 512 106 -138 -12.71%
NP 234 -3,480 -3,002 -2,509 -3,397 170 697 -16.61%
-
NP to SH 488 -3,380 -2,420 -1,437 -3,173 165 735 -6.59%
-
Tax Rate 20.68% - - - - -165.62% 16.53% -
Total Cost 12,699 14,517 9,574 9,534 10,704 8,070 6,074 13.06%
-
Net Worth 48,799 38,250 25,676 25,695 28,680 35,966 45,230 1.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 48,799 38,250 25,676 25,695 28,680 35,966 45,230 1.27%
NOSH 443,636 425,000 285,294 285,499 286,803 276,666 282,692 7.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.81% -31.53% -45.68% -35.72% -46.49% 2.06% 10.29% -
ROE 1.00% -8.84% -9.42% -5.59% -11.06% 0.46% 1.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.92 2.60 2.30 2.46 2.55 2.98 2.40 3.31%
EPS 0.11 -0.79 -0.84 -0.50 -1.11 0.06 0.26 -13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.09 0.09 0.10 0.13 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 285,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.13 1.81 1.08 1.15 1.20 1.35 1.11 11.46%
EPS 0.08 -0.56 -0.40 -0.24 -0.52 0.03 0.12 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0629 0.0422 0.0422 0.0471 0.0591 0.0744 1.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.07 0.12 0.07 0.06 0.16 0.20 -
P/RPS 3.43 2.70 5.21 2.84 2.36 5.37 8.35 -13.76%
P/EPS 90.91 -8.80 -14.15 -13.91 -5.42 268.28 76.92 2.82%
EY 1.10 -11.36 -7.07 -7.19 -18.44 0.37 1.30 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 1.33 0.78 0.60 1.23 1.25 -5.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 27/02/09 26/02/08 28/02/07 -
Price 0.08 0.12 0.08 0.09 0.09 0.13 0.24 -
P/RPS 2.74 4.62 3.47 3.66 3.53 4.36 10.02 -19.41%
P/EPS 72.73 -15.09 -9.43 -17.88 -8.13 217.98 92.31 -3.89%
EY 1.38 -6.63 -10.60 -5.59 -12.29 0.46 1.08 4.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.33 0.89 1.00 0.90 1.00 1.50 -11.30%

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