[IFCAMSC] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 613.06%
YoY- 419.38%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,984 31,188 25,747 18,252 13,690 14,034 15,262 63.83%
PBT 13,593 11,662 9,358 3,606 757 -67 1,950 265.34%
Tax -3,318 -2,572 -775 -422 -54 45 -251 459.95%
NP 10,275 9,090 8,583 3,184 703 -22 1,699 232.30%
-
NP to SH 9,685 10,379 8,530 3,002 421 92 1,565 237.44%
-
Tax Rate 24.41% 22.05% 8.28% 11.70% 7.13% - 12.87% -
Total Cost 21,709 22,098 17,164 15,068 12,987 14,056 13,563 36.87%
-
Net Worth 86,088 72,412 58,363 53,767 51,455 39,050 49,185 45.28%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,827 - - - - - -
Div Payout % - 46.51% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 86,088 72,412 58,363 53,767 51,455 39,050 49,185 45.28%
NOSH 538,055 482,751 448,947 448,059 467,777 355,000 447,142 13.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 32.13% 29.15% 33.34% 17.44% 5.14% -0.16% 11.13% -
ROE 11.25% 14.33% 14.62% 5.58% 0.82% 0.24% 3.18% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.94 6.46 5.73 4.07 2.93 3.95 3.41 44.82%
EPS 1.80 2.29 1.90 0.67 0.09 0.02 0.35 198.24%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.13 0.12 0.11 0.11 0.11 28.40%
Adjusted Per Share Value based on latest NOSH - 448,059
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.23 5.10 4.21 2.99 2.24 2.30 2.50 63.64%
EPS 1.58 1.70 1.40 0.49 0.07 0.02 0.26 233.37%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1185 0.0955 0.088 0.0842 0.0639 0.0805 45.28%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.24 0.75 0.445 0.125 0.085 0.08 0.075 -
P/RPS 20.86 11.61 7.76 3.07 2.90 2.02 2.20 348.59%
P/EPS 68.89 34.88 23.42 18.66 94.44 308.70 21.43 117.97%
EY 1.45 2.87 4.27 5.36 1.06 0.32 4.67 -54.17%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 5.00 3.42 1.04 0.77 0.73 0.68 407.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 17/02/15 05/11/14 19/08/14 20/05/14 27/02/14 21/11/13 -
Price 1.82 1.26 0.695 0.27 0.11 0.085 0.08 -
P/RPS 30.62 19.50 12.12 6.63 3.76 2.15 2.34 456.16%
P/EPS 101.11 58.61 36.58 40.30 122.22 327.99 22.86 169.69%
EY 0.99 1.71 2.73 2.48 0.82 0.30 4.38 -62.92%
DY 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.38 8.40 5.35 2.25 1.00 0.77 0.73 525.08%

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