[IFCAMSC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -18.56%
YoY- -50.32%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 71,723 61,238 55,914 52,007 50,922 47,272 44,764 36.88%
PBT 13,654 6,246 3,450 1,897 2,120 953 1,394 357.15%
Tax -1,206 -682 -278 -242 -152 -44 -10 2333.87%
NP 12,448 5,564 3,172 1,655 1,968 909 1,384 331.91%
-
NP to SH 12,045 5,080 2,656 1,729 2,123 947 1,982 232.65%
-
Tax Rate 8.83% 10.92% 8.06% 12.76% 7.17% 4.62% 0.72% -
Total Cost 59,275 55,674 52,742 50,352 48,954 46,363 43,380 23.11%
-
Net Worth 58,363 53,767 51,455 39,050 49,185 44,461 46,000 17.18%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 58,363 53,767 51,455 39,050 49,185 44,461 46,000 17.18%
NOSH 448,947 448,059 467,777 355,000 447,142 444,615 460,000 -1.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.36% 9.09% 5.67% 3.18% 3.86% 1.92% 3.09% -
ROE 20.64% 9.45% 5.16% 4.43% 4.32% 2.13% 4.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.98 13.67 11.95 14.65 11.39 10.63 9.73 39.15%
EPS 2.68 1.13 0.57 0.49 0.47 0.21 0.43 238.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 0.11 0.11 0.10 0.10 19.09%
Adjusted Per Share Value based on latest NOSH - 355,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.74 10.02 9.15 8.51 8.33 7.74 7.33 36.85%
EPS 1.97 0.83 0.43 0.28 0.35 0.15 0.32 235.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.088 0.0842 0.0639 0.0805 0.0728 0.0753 17.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.445 0.125 0.085 0.08 0.075 0.08 0.08 -
P/RPS 2.79 0.91 0.71 0.55 0.66 0.75 0.82 126.04%
P/EPS 16.59 11.03 14.97 16.43 15.80 37.56 18.57 -7.23%
EY 6.03 9.07 6.68 6.09 6.33 2.66 5.39 7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 1.04 0.77 0.73 0.68 0.80 0.80 163.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 19/08/14 20/05/14 27/02/14 21/11/13 22/08/13 23/05/13 -
Price 0.695 0.27 0.11 0.085 0.08 0.08 0.09 -
P/RPS 4.35 1.98 0.92 0.58 0.70 0.75 0.92 181.44%
P/EPS 25.90 23.81 19.37 17.45 16.85 37.56 20.89 15.39%
EY 3.86 4.20 5.16 5.73 5.93 2.66 4.79 -13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 2.25 1.00 0.77 0.73 0.80 0.90 227.79%

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