[IFCAMSC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 73.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 22,996 29,713 29,005 28,636 28,160 22,260 21,898 3.31%
PBT 3,764 5,293 5,218 5,050 2,820 2,917 2,909 18.72%
Tax -68 -135 -112 76 136 231 273 -
NP 3,696 5,158 5,106 5,126 2,956 3,148 3,182 10.48%
-
NP to SH 3,696 5,158 5,106 5,126 2,956 3,148 3,182 10.48%
-
Tax Rate 1.81% 2.55% 2.15% -1.50% -4.82% -7.92% -9.38% -
Total Cost 19,300 24,555 23,898 23,510 25,204 19,112 18,716 2.06%
-
Net Worth 33,599 25,165 22,529 14,616 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 167 - - - - - -
Div Payout % - 3.25% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 33,599 25,165 22,529 14,616 0 0 0 -
NOSH 279,999 209,713 187,745 155,333 144,901 145,740 109,495 86.89%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 16.07% 17.36% 17.61% 17.90% 10.50% 14.14% 14.53% -
ROE 11.00% 20.50% 22.67% 35.07% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.21 14.17 15.45 18.44 19.43 15.27 20.00 -44.73%
EPS 1.32 2.46 2.72 3.30 2.04 2.16 2.91 -40.93%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.0941 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,727
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.76 4.86 4.75 4.69 4.61 3.64 3.58 3.32%
EPS 0.60 0.84 0.84 0.84 0.48 0.52 0.52 10.00%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.0412 0.0369 0.0239 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 0.41 0.47 0.38 0.00 0.00 0.00 0.00 -
P/RPS 4.99 3.32 2.46 0.00 0.00 0.00 0.00 -
P/EPS 31.06 19.11 13.97 0.00 0.00 0.00 0.00 -
EY 3.22 5.23 7.16 0.00 0.00 0.00 0.00 -
DY 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.92 3.17 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 20/02/04 04/11/03 28/07/03 - - - -
Price 0.38 0.46 0.48 0.00 0.00 0.00 0.00 -
P/RPS 4.63 3.25 3.11 0.00 0.00 0.00 0.00 -
P/EPS 28.79 18.70 17.65 0.00 0.00 0.00 0.00 -
EY 3.47 5.35 5.67 0.00 0.00 0.00 0.00 -
DY 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.83 4.00 0.00 0.00 0.00 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