[IFCAMSC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2204.23%
YoY- -45.36%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 53,726 78,468 58,053 37,973 32,982 26,628 30,864 9.66%
PBT -3,552 25,840 13,722 1,964 3,371 625 2,390 -
Tax -1,744 -4,303 -1,252 -287 -383 0 -54 78.35%
NP -5,296 21,537 12,470 1,677 2,988 625 2,336 -
-
NP to SH -4,424 21,167 11,953 1,636 2,994 703 1,973 -
-
Tax Rate - 16.65% 9.12% 14.61% 11.36% 0.00% 2.26% -
Total Cost 59,022 56,931 45,583 36,296 29,994 26,003 28,528 12.86%
-
Net Worth 103,409 89,124 58,416 49,988 42,169 39,543 25,734 26.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 103,409 89,124 58,416 49,988 42,169 39,543 25,734 26.06%
NOSH 608,290 557,026 449,360 454,444 421,690 439,375 285,942 13.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.86% 27.45% 21.48% 4.42% 9.06% 2.35% 7.57% -
ROE -4.28% 23.75% 20.46% 3.27% 7.10% 1.78% 7.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.83 14.09 12.92 8.36 7.82 6.06 10.79 -3.28%
EPS -0.73 3.80 2.66 0.36 0.71 0.16 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.13 0.11 0.10 0.09 0.09 11.17%
Adjusted Per Share Value based on latest NOSH - 447,142
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.79 12.84 9.50 6.21 5.40 4.36 5.05 9.66%
EPS -0.72 3.46 1.96 0.27 0.49 0.12 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1458 0.0956 0.0818 0.069 0.0647 0.0421 26.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.475 0.945 0.445 0.075 0.10 0.05 0.13 -
P/RPS 5.38 6.71 3.44 0.90 1.28 0.83 1.20 28.38%
P/EPS -65.31 24.87 16.73 20.83 14.08 31.25 18.84 -
EY -1.53 4.02 5.98 4.80 7.10 3.20 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 5.91 3.42 0.68 1.00 0.56 1.44 11.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 19/11/15 05/11/14 21/11/13 23/11/12 24/11/11 22/11/10 -
Price 0.35 0.86 0.695 0.08 0.10 0.08 0.10 -
P/RPS 3.96 6.10 5.38 0.96 1.28 1.32 0.93 27.28%
P/EPS -48.12 22.63 26.13 22.22 14.08 50.00 14.49 -
EY -2.08 4.42 3.83 4.50 7.10 2.00 6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 5.38 5.35 0.73 1.00 0.89 1.11 10.84%

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