[IFCAMSC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1001.55%
YoY- 230.0%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,922 47,272 44,764 45,931 44,019 42,470 40,093 17.26%
PBT 2,120 953 1,394 3,527 401 -38 -490 -
Tax -152 -44 -10 -248 -893 -747 -763 -65.85%
NP 1,968 909 1,384 3,279 -492 -785 -1,253 -
-
NP to SH 2,123 947 1,982 3,480 -386 -207 -1,002 -
-
Tax Rate 7.17% 4.62% 0.72% 7.03% 222.69% - - -
Total Cost 48,954 46,363 43,380 42,652 44,511 43,255 41,346 11.90%
-
Net Worth 49,185 44,461 46,000 48,799 43,222 40,324 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 49,185 44,461 46,000 48,799 43,222 40,324 0 -
NOSH 447,142 444,615 460,000 443,636 432,222 403,249 413,333 5.37%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.86% 1.92% 3.09% 7.14% -1.12% -1.85% -3.13% -
ROE 4.32% 2.13% 4.31% 7.13% -0.89% -0.51% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.39 10.63 9.73 10.35 10.18 10.53 9.70 11.29%
EPS 0.47 0.21 0.43 0.78 -0.09 -0.05 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.10 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 443,636
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.33 7.74 7.33 7.52 7.20 6.95 6.56 17.24%
EPS 0.35 0.15 0.32 0.57 -0.06 -0.03 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0728 0.0753 0.0799 0.0707 0.066 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.08 0.08 0.10 0.10 0.10 0.11 -
P/RPS 0.66 0.75 0.82 0.97 0.98 0.95 1.13 -30.10%
P/EPS 15.80 37.56 18.57 12.75 -111.97 -194.81 -45.38 -
EY 6.33 2.66 5.39 7.84 -0.89 -0.51 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.80 0.91 1.00 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 23/08/12 25/05/12 -
Price 0.08 0.08 0.09 0.08 0.10 0.09 0.09 -
P/RPS 0.70 0.75 0.92 0.77 0.98 0.85 0.93 -17.24%
P/EPS 16.85 37.56 20.89 10.20 -111.97 -175.33 -37.13 -
EY 5.93 2.66 4.79 9.81 -0.89 -0.57 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.90 0.73 1.00 0.90 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