[IFCAMSC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.16%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 26,886 19,268 12,061 5,412 27,438 22,237 14,834 48.49%
PBT 4,034 3,086 1,551 585 8,097 4,834 2,640 32.56%
Tax -778 -45 -54 37 -163 -334 -289 93.16%
NP 3,256 3,041 1,497 622 7,934 4,500 2,351 24.17%
-
NP to SH 3,256 3,029 1,534 622 7,934 4,500 2,351 24.17%
-
Tax Rate 19.29% 1.46% 3.48% -6.32% 2.01% 6.91% 10.95% -
Total Cost 23,630 16,227 10,564 4,790 19,504 17,737 12,483 52.84%
-
Net Worth 44,910 39,264 41,836 42,409 47,325 36,111 33,190 22.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,403 - - - 4,175 - - -
Div Payout % 43.10% - - - 52.63% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,910 39,264 41,836 42,409 47,325 36,111 33,190 22.26%
NOSH 280,689 280,462 278,909 282,727 278,385 277,777 276,588 0.98%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.11% 15.78% 12.41% 11.49% 28.92% 20.24% 15.85% -
ROE 7.25% 7.71% 3.67% 1.47% 16.76% 12.46% 7.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.58 6.87 4.32 1.91 9.86 8.01 5.36 47.12%
EPS 1.16 1.08 0.55 0.22 2.85 1.62 0.85 22.96%
DPS 0.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.16 0.14 0.15 0.15 0.17 0.13 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 282,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.40 3.15 1.97 0.89 4.49 3.64 2.43 48.39%
EPS 0.53 0.50 0.25 0.10 1.30 0.74 0.38 24.75%
DPS 0.23 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.0735 0.0643 0.0685 0.0694 0.0774 0.0591 0.0543 22.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.20 0.21 0.27 0.34 0.37 0.36 -
P/RPS 1.98 2.91 4.86 14.11 3.45 4.62 6.71 -55.57%
P/EPS 16.38 18.52 38.18 122.73 11.93 22.84 42.35 -46.82%
EY 6.11 5.40 2.62 0.81 8.38 4.38 2.36 88.22%
DY 2.63 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.19 1.43 1.40 1.80 2.00 2.85 3.00 -45.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 24/05/05 24/03/05 05/11/04 18/08/04 -
Price 0.19 0.20 0.19 0.22 0.28 0.35 0.34 -
P/RPS 1.98 2.91 4.39 11.49 2.84 4.37 6.34 -53.87%
P/EPS 16.38 18.52 34.55 100.00 9.82 21.60 40.00 -44.76%
EY 6.11 5.40 2.89 1.00 10.18 4.63 2.50 81.14%
DY 2.63 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 1.19 1.43 1.27 1.47 1.65 2.69 2.83 -43.78%

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