[IFCAMSC] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 109.4%
YoY- -97.48%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 29,912 30,763 25,332 26,233 26,886 27,438 29,713 0.11%
PBT -6,523 -6,108 -7,514 533 4,034 8,097 5,293 -
Tax 555 74 75 -456 -778 -163 -135 -
NP -5,968 -6,034 -7,439 77 3,256 7,934 5,158 -
-
NP to SH -5,774 -6,104 -7,444 82 3,256 7,934 5,158 -
-
Tax Rate - - - 85.55% 19.29% 2.01% 2.55% -
Total Cost 35,880 36,797 32,771 26,156 23,630 19,504 24,555 6.51%
-
Net Worth 25,823 28,705 37,277 43,733 44,910 47,325 25,165 0.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 1,403 4,175 167 -
Div Payout % - - - - 43.10% 52.63% 3.25% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 25,823 28,705 37,277 43,733 44,910 47,325 25,165 0.43%
NOSH 286,930 287,053 286,751 273,333 280,689 278,385 209,713 5.35%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -19.95% -19.61% -29.37% 0.29% 12.11% 28.92% 17.36% -
ROE -22.36% -21.26% -19.97% 0.19% 7.25% 16.76% 20.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.42 10.72 8.83 9.60 9.58 9.86 14.17 -4.98%
EPS -2.01 -2.13 -2.60 0.03 1.16 2.85 2.46 -
DPS 0.00 0.00 0.00 0.00 0.50 1.50 0.08 -
NAPS 0.09 0.10 0.13 0.16 0.16 0.17 0.12 -4.67%
Adjusted Per Share Value based on latest NOSH - 282,692
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.89 5.03 4.15 4.29 4.40 4.49 4.86 0.10%
EPS -0.94 -1.00 -1.22 0.01 0.53 1.30 0.84 -
DPS 0.00 0.00 0.00 0.00 0.23 0.68 0.03 -
NAPS 0.0423 0.047 0.061 0.0716 0.0735 0.0774 0.0412 0.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.07 0.06 0.16 0.20 0.19 0.34 0.47 -
P/RPS 0.67 0.56 1.81 2.08 1.98 3.45 3.32 -23.39%
P/EPS -3.48 -2.82 -6.16 666.67 16.38 11.93 19.11 -
EY -28.75 -35.44 -16.22 0.15 6.11 8.38 5.23 -
DY 0.00 0.00 0.00 0.00 2.63 4.41 0.17 -
P/NAPS 0.78 0.60 1.23 1.25 1.19 2.00 3.92 -23.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 28/02/07 27/02/06 24/03/05 20/02/04 -
Price 0.09 0.09 0.13 0.24 0.19 0.28 0.46 -
P/RPS 0.86 0.84 1.47 2.50 1.98 2.84 3.25 -19.85%
P/EPS -4.47 -4.23 -5.01 800.00 16.38 9.82 18.70 -
EY -22.36 -23.63 -19.97 0.13 6.11 10.18 5.35 -
DY 0.00 0.00 0.00 0.00 2.63 5.36 0.17 -
P/NAPS 1.00 0.90 1.00 1.50 1.19 1.65 3.83 -20.03%

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