[IFCAMSC] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 186.61%
YoY- 108.14%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 32,424 33,529 37,436 37,889 37,273 36,703 29,913 5.53%
PBT -2,264 -2,911 -223 -861 -2,241 -3,177 -6,522 -50.70%
Tax -445 -443 -443 688 625 623 554 -
NP -2,709 -3,354 -666 -173 -1,616 -2,554 -5,968 -41.02%
-
NP to SH -2,565 -2,917 -446 537 -620 -1,824 -4,864 -34.80%
-
Tax Rate - - - - - - - -
Total Cost 35,133 36,883 38,102 38,062 38,889 39,257 35,881 -1.39%
-
Net Worth 38,747 38,418 25,676 25,200 29,125 25,954 25,695 31.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 38,747 38,418 25,676 25,200 29,125 25,954 25,695 31.59%
NOSH 430,526 426,875 285,294 279,999 291,250 288,387 285,499 31.60%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -8.35% -10.00% -1.78% -0.46% -4.34% -6.96% -19.95% -
ROE -6.62% -7.59% -1.74% 2.13% -2.13% -7.03% -18.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.53 7.85 13.12 13.53 12.80 12.73 10.48 -19.82%
EPS -0.60 -0.68 -0.16 0.19 -0.21 -0.63 -1.70 -50.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.10 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.31 5.49 6.13 6.20 6.10 6.01 4.89 5.66%
EPS -0.42 -0.48 -0.07 0.09 -0.10 -0.30 -0.80 -34.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0629 0.042 0.0412 0.0477 0.0425 0.042 31.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.05 0.07 0.12 0.13 0.19 0.09 0.07 -
P/RPS 0.66 0.89 0.91 0.96 1.48 0.71 0.67 -1.00%
P/EPS -8.39 -10.24 -76.76 67.78 -89.25 -14.23 -4.11 61.13%
EY -11.92 -9.76 -1.30 1.48 -1.12 -7.03 -24.34 -37.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 1.33 1.44 1.90 1.00 0.78 -19.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 25/02/11 22/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.06 0.05 0.08 0.10 0.14 0.16 0.09 -
P/RPS 0.80 0.64 0.61 0.74 1.09 1.26 0.86 -4.71%
P/EPS -10.07 -7.32 -51.17 52.14 -65.77 -25.30 -5.28 53.97%
EY -9.93 -13.67 -1.95 1.92 -1.52 -3.95 -18.93 -35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.89 1.11 1.40 1.78 1.00 -23.48%

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