[IFCAMSC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.19%
YoY- 10.88%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 31,696 23,864 27,066 24,469 30,197 27,590 2.81%
PBT -2,136 -6,743 547 6,348 6,212 4,649 -
Tax -330 -169 -1,045 176 -383 -59 41.04%
NP -2,466 -6,912 -498 6,524 5,829 4,590 -
-
NP to SH -2,766 -6,873 -440 6,463 5,829 4,590 -
-
Tax Rate - - 191.04% -2.77% 6.17% 1.27% -
Total Cost 34,162 30,776 27,564 17,945 24,368 23,000 8.22%
-
Net Worth 35,011 37,085 46,399 39,490 35,816 30,407 2.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 4,158 219 - -
Div Payout % - - - 64.34% 3.76% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 35,011 37,085 46,399 39,490 35,816 30,407 2.85%
NOSH 291,764 285,272 290,000 282,075 275,512 253,400 2.85%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -7.78% -28.96% -1.84% 26.66% 19.30% 16.64% -
ROE -7.90% -18.53% -0.95% 16.37% 16.27% 15.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.86 8.37 9.33 8.67 10.96 10.89 -0.05%
EPS -0.95 -2.41 -0.15 2.29 2.12 1.81 -
DPS 0.00 0.00 0.00 1.50 0.08 0.00 -
NAPS 0.12 0.13 0.16 0.14 0.13 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 282,075
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.21 3.92 4.45 4.02 4.96 4.54 2.78%
EPS -0.45 -1.13 -0.07 1.06 0.96 0.75 -
DPS 0.00 0.00 0.00 0.68 0.04 0.00 -
NAPS 0.0576 0.061 0.0763 0.0649 0.0589 0.05 2.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.17 0.20 0.20 0.37 0.38 -
P/RPS 0.92 2.03 2.14 2.31 3.38 3.49 -23.38%
P/EPS -10.55 -7.06 -131.82 8.73 17.49 20.98 -
EY -9.48 -14.17 -0.76 11.46 5.72 4.77 -
DY 0.00 0.00 0.00 7.50 0.22 0.00 -
P/NAPS 0.83 1.31 1.25 1.43 2.85 3.17 -23.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/08 21/11/07 27/11/06 28/11/05 05/11/04 - -
Price 0.10 0.17 0.20 0.20 0.35 0.00 -
P/RPS 0.92 2.03 2.14 2.31 3.19 0.00 -
P/EPS -10.55 -7.06 -131.82 8.73 16.54 0.00 -
EY -9.48 -14.17 -0.76 11.46 6.04 0.00 -
DY 0.00 0.00 0.00 7.50 0.23 0.00 -
P/NAPS 0.83 1.31 1.25 1.43 2.69 0.00 -

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