[IFCAMSC] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 357.61%
YoY- 183.2%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 31,188 25,747 18,252 13,690 14,034 15,262 12,928 79.58%
PBT 11,662 9,358 3,606 757 -67 1,950 810 488.95%
Tax -2,572 -775 -422 -54 45 -251 -18 2608.57%
NP 9,090 8,583 3,184 703 -22 1,699 792 406.55%
-
NP to SH 10,379 8,530 3,002 421 92 1,565 578 582.13%
-
Tax Rate 22.05% 8.28% 11.70% 7.13% - 12.87% 2.22% -
Total Cost 22,098 17,164 15,068 12,987 14,056 13,563 12,136 48.95%
-
Net Worth 72,412 58,363 53,767 51,455 39,050 49,185 44,461 38.30%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,827 - - - - - - -
Div Payout % 46.51% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 72,412 58,363 53,767 51,455 39,050 49,185 44,461 38.30%
NOSH 482,751 448,947 448,059 467,777 355,000 447,142 444,615 5.62%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 29.15% 33.34% 17.44% 5.14% -0.16% 11.13% 6.13% -
ROE 14.33% 14.62% 5.58% 0.82% 0.24% 3.18% 1.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.46 5.73 4.07 2.93 3.95 3.41 2.91 69.92%
EPS 2.29 1.90 0.67 0.09 0.02 0.35 0.13 573.48%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.12 0.11 0.11 0.11 0.10 30.94%
Adjusted Per Share Value based on latest NOSH - 467,777
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.10 4.21 2.99 2.24 2.30 2.50 2.12 79.25%
EPS 1.70 1.40 0.49 0.07 0.02 0.26 0.09 605.47%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.0955 0.088 0.0842 0.0639 0.0805 0.0728 38.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.75 0.445 0.125 0.085 0.08 0.075 0.08 -
P/RPS 11.61 7.76 3.07 2.90 2.02 2.20 2.75 160.53%
P/EPS 34.88 23.42 18.66 94.44 308.70 21.43 61.54 -31.44%
EY 2.87 4.27 5.36 1.06 0.32 4.67 1.63 45.66%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 3.42 1.04 0.77 0.73 0.68 0.80 238.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 05/11/14 19/08/14 20/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.26 0.695 0.27 0.11 0.085 0.08 0.08 -
P/RPS 19.50 12.12 6.63 3.76 2.15 2.34 2.75 267.77%
P/EPS 58.61 36.58 40.30 122.22 327.99 22.86 61.54 -3.19%
EY 1.71 2.73 2.48 0.82 0.30 4.38 1.63 3.23%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.40 5.35 2.25 1.00 0.77 0.73 0.80 377.45%

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