[IFCAMSC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 124.18%
YoY- 650.0%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,881 109,656 71,723 50,922 44,019 33,201 37,889 12.50%
PBT -3,639 37,502 13,654 2,120 401 -1,989 -861 27.12%
Tax -1,661 -6,875 -1,206 -152 -893 -389 688 -
NP -5,300 30,627 12,448 1,968 -492 -2,378 -173 76.79%
-
NP to SH -3,988 31,546 12,045 2,123 -386 -1,717 537 -
-
Tax Rate - 18.33% 8.83% 7.17% 222.69% - - -
Total Cost 82,181 79,029 59,275 48,954 44,511 35,579 38,062 13.67%
-
Net Worth 103,409 89,015 58,363 49,185 43,222 39,323 25,200 26.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,445 4,827 - - - - - -
Div Payout % 0.00% 15.30% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 103,409 89,015 58,363 49,185 43,222 39,323 25,200 26.50%
NOSH 608,290 556,346 448,947 447,142 432,222 436,923 279,999 13.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.89% 27.93% 17.36% 3.86% -1.12% -7.16% -0.46% -
ROE -3.86% 35.44% 20.64% 4.32% -0.89% -4.37% 2.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.64 19.71 15.98 11.39 10.18 7.60 13.53 -1.12%
EPS -0.66 5.67 2.68 0.47 -0.09 -0.39 0.19 -
DPS 0.90 0.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.13 0.11 0.10 0.09 0.09 11.17%
Adjusted Per Share Value based on latest NOSH - 447,142
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.64 18.03 11.79 8.37 7.24 5.46 6.23 12.50%
EPS -0.66 5.19 1.98 0.35 -0.06 -0.28 0.09 -
DPS 0.90 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1463 0.0959 0.0809 0.0711 0.0646 0.0414 26.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.475 0.945 0.445 0.075 0.10 0.05 0.13 -
P/RPS 3.76 4.79 2.79 0.66 0.98 0.66 0.96 25.52%
P/EPS -72.45 16.67 16.59 15.80 -111.97 -12.72 67.78 -
EY -1.38 6.00 6.03 6.33 -0.89 -7.86 1.48 -
DY 1.88 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 5.91 3.42 0.68 1.00 0.56 1.44 11.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 19/11/15 05/11/14 21/11/13 23/11/12 24/11/11 22/11/10 -
Price 0.35 0.86 0.695 0.08 0.10 0.08 0.10 -
P/RPS 2.77 4.36 4.35 0.70 0.98 1.05 0.74 24.58%
P/EPS -53.39 15.17 25.90 16.85 -111.97 -20.36 52.14 -
EY -1.87 6.59 3.86 5.93 -0.89 -4.91 1.92 -
DY 2.56 1.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 5.38 5.35 0.73 1.00 0.89 1.11 10.84%

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