[IFCAMSC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -64.41%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 45,915 37,665 37,436 29,912 30,763 25,332 26,233 9.76%
PBT 3,666 -2,345 -223 -6,523 -6,108 -7,514 533 37.86%
Tax -444 -510 -443 555 74 75 -456 -0.44%
NP 3,222 -2,855 -666 -5,968 -6,034 -7,439 77 86.21%
-
NP to SH 3,482 -2,676 -447 -5,774 -6,104 -7,444 82 86.67%
-
Tax Rate 12.11% - - - - - 85.55% -
Total Cost 42,693 40,520 38,102 35,880 36,797 32,771 26,156 8.50%
-
Net Worth 47,877 39,112 22,599 25,823 28,705 37,277 43,733 1.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 47,877 39,112 22,599 25,823 28,705 37,277 43,733 1.51%
NOSH 435,249 434,583 282,500 286,930 287,053 286,751 273,333 8.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.02% -7.58% -1.78% -19.95% -19.61% -29.37% 0.29% -
ROE 7.27% -6.84% -1.98% -22.36% -21.26% -19.97% 0.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.55 8.67 13.25 10.42 10.72 8.83 9.60 1.58%
EPS 0.80 -0.66 -0.16 -2.01 -2.13 -2.60 0.03 72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.08 0.09 0.10 0.13 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 285,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.51 6.16 6.13 4.89 5.03 4.15 4.29 9.77%
EPS 0.57 -0.44 -0.07 -0.94 -1.00 -1.22 0.01 96.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.064 0.037 0.0423 0.047 0.061 0.0716 1.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.07 0.12 0.07 0.06 0.16 0.20 -
P/RPS 0.95 0.81 0.91 0.67 0.56 1.81 2.08 -12.23%
P/EPS 12.50 -11.37 -75.84 -3.48 -2.82 -6.16 666.67 -48.42%
EY 8.00 -8.80 -1.32 -28.75 -35.44 -16.22 0.15 93.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 1.50 0.78 0.60 1.23 1.25 -5.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 27/02/09 26/02/08 28/02/07 -
Price 0.08 0.12 0.08 0.09 0.09 0.13 0.24 -
P/RPS 0.76 1.38 0.60 0.86 0.84 1.47 2.50 -17.98%
P/EPS 10.00 -19.49 -50.56 -4.47 -4.23 -5.01 800.00 -51.79%
EY 10.00 -5.13 -1.98 -22.36 -23.63 -19.97 0.13 106.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.33 1.00 1.00 0.90 1.00 1.50 -11.30%

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