[IFCAMSC] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -52.22%
YoY- 557.49%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 81,432 112,797 61,238 47,272 42,470 32,424 37,273 13.89%
PBT 1,495 41,118 6,246 953 -38 -2,264 -2,241 -
Tax -1,486 -7,423 -682 -44 -747 -445 625 -
NP 9 33,695 5,564 909 -785 -2,709 -1,616 -
-
NP to SH 1,225 34,290 5,080 947 -207 -2,565 -620 -
-
Tax Rate 99.40% 18.05% 10.92% 4.62% - - - -
Total Cost 81,423 79,102 55,674 46,363 43,255 35,133 38,889 13.09%
-
Net Worth 106,999 89,349 53,767 44,461 40,324 38,747 29,125 24.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,445 4,827 - - - - - -
Div Payout % 444.53% 14.08% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 106,999 89,349 53,767 44,461 40,324 38,747 29,125 24.19%
NOSH 608,290 558,431 448,059 444,615 403,249 430,526 291,250 13.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.01% 29.87% 9.09% 1.92% -1.85% -8.35% -4.34% -
ROE 1.14% 38.38% 9.45% 2.13% -0.51% -6.62% -2.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.70 20.20 13.67 10.63 10.53 7.53 12.80 1.13%
EPS 0.21 6.14 1.13 0.21 -0.05 -0.60 -0.21 -
DPS 0.92 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.12 0.10 0.10 0.09 0.10 10.28%
Adjusted Per Share Value based on latest NOSH - 444,615
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.39 18.54 10.07 7.77 6.98 5.33 6.13 13.89%
EPS 0.20 5.64 0.84 0.16 -0.03 -0.42 -0.10 -
DPS 0.90 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1759 0.1469 0.0884 0.0731 0.0663 0.0637 0.0479 24.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.48 1.20 0.125 0.08 0.10 0.05 0.19 -
P/RPS 3.50 5.94 0.91 0.75 0.95 0.66 1.48 15.41%
P/EPS 232.93 19.54 11.03 37.56 -194.81 -8.39 -89.25 -
EY 0.43 5.12 9.07 2.66 -0.51 -11.92 -1.12 -
DY 1.91 0.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 7.50 1.04 0.80 1.00 0.56 1.90 5.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 19/08/14 22/08/13 23/08/12 16/08/11 25/08/10 -
Price 0.525 0.565 0.27 0.08 0.09 0.06 0.14 -
P/RPS 3.83 2.80 1.98 0.75 0.85 0.80 1.09 23.27%
P/EPS 254.76 9.20 23.81 37.56 -175.33 -10.07 -65.77 -
EY 0.39 10.87 4.20 2.66 -0.57 -9.93 -1.52 -
DY 1.74 1.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.53 2.25 0.80 0.90 0.67 1.40 13.02%

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