[IFCAMSC] YoY Annualized Quarter 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- -41.62%
YoY- 156.18%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 50,630 43,976 35,504 41,152 30,516 31,274 22,789 14.21%
PBT 2,618 4,494 833 3,186 -4,361 -2,933 -10,102 -
Tax -382 -510 0 -72 -250 -581 -42 44.42%
NP 2,236 3,984 833 3,114 -4,612 -3,514 -10,145 -
-
NP to SH 2,181 3,992 937 2,630 -4,682 -3,908 -10,145 -
-
Tax Rate 14.59% 11.35% 0.00% 2.26% - - - -
Total Cost 48,394 39,992 34,670 38,037 35,128 34,789 32,934 6.61%
-
Net Worth 49,988 42,169 39,543 25,734 25,908 34,482 37,186 5.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 49,988 42,169 39,543 25,734 25,908 34,482 37,186 5.04%
NOSH 454,444 421,690 439,374 285,941 287,868 287,352 286,052 8.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.42% 9.06% 2.35% 7.57% -15.11% -11.24% -44.52% -
ROE 4.36% 9.47% 2.37% 10.22% -18.07% -11.33% -27.28% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.14 10.43 8.08 14.39 10.60 10.88 7.97 5.73%
EPS 0.48 0.95 0.21 0.92 -1.63 -1.36 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.09 0.09 0.09 0.12 0.13 -2.74%
Adjusted Per Share Value based on latest NOSH - 279,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.29 7.20 5.81 6.73 4.99 5.12 3.73 14.22%
EPS 0.36 0.65 0.15 0.43 -0.77 -0.64 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0818 0.069 0.0647 0.0421 0.0424 0.0564 0.0609 5.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.075 0.10 0.05 0.13 0.09 0.10 0.17 -
P/RPS 0.67 0.96 0.62 0.90 0.85 0.92 2.13 -17.51%
P/EPS 15.63 10.56 23.44 14.13 -5.53 -7.35 -4.79 -
EY 6.40 9.47 4.27 7.08 -18.07 -13.60 -20.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.00 0.56 1.44 1.00 0.83 1.31 -10.34%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 23/11/12 24/11/11 22/11/10 24/11/09 27/11/08 21/11/07 -
Price 0.08 0.10 0.08 0.10 0.10 0.10 0.17 -
P/RPS 0.72 0.96 0.99 0.69 0.94 0.92 2.13 -16.52%
P/EPS 16.67 10.56 37.50 10.87 -6.15 -7.35 -4.79 -
EY 6.00 9.47 2.67 9.20 -16.27 -13.60 -20.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.00 0.89 1.11 1.11 0.83 1.31 -9.27%

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