[IFCAMSC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 6,771 7,618 5,201 7,960 -5.24%
PBT 835 810 3,263 1,378 -15.36%
Tax -138 -583 171 -50 40.22%
NP 697 227 3,434 1,328 -19.32%
-
NP to SH 735 227 3,434 1,328 -17.88%
-
Tax Rate 16.53% 71.98% -5.24% 3.63% -
Total Cost 6,074 7,391 1,767 6,632 -2.88%
-
Net Worth 45,230 45,399 47,125 32,885 11.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 4,158 219 -
Div Payout % - - 121.09% 16.51% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 45,230 45,399 47,125 32,885 11.19%
NOSH 282,692 283,750 277,211 274,042 1.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.29% 2.98% 66.03% 16.68% -
ROE 1.63% 0.50% 7.29% 4.04% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.40 2.68 1.88 2.90 -6.10%
EPS 0.26 0.08 1.23 0.63 -25.52%
DPS 0.00 0.00 1.50 0.08 -
NAPS 0.16 0.16 0.17 0.12 10.05%
Adjusted Per Share Value based on latest NOSH - 274,042
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.11 1.25 0.85 1.30 -5.12%
EPS 0.12 0.04 0.56 0.22 -18.27%
DPS 0.00 0.00 0.68 0.04 -
NAPS 0.074 0.0743 0.0771 0.0538 11.20%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.20 0.19 0.34 0.47 -
P/RPS 8.35 7.08 18.12 16.18 -19.77%
P/EPS 76.92 237.50 27.45 96.99 -7.43%
EY 1.30 0.42 3.64 1.03 8.06%
DY 0.00 0.00 4.41 0.17 -
P/NAPS 1.25 1.19 2.00 3.92 -31.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/02/07 27/02/06 24/03/05 20/02/04 -
Price 0.24 0.19 0.28 0.46 -
P/RPS 10.02 7.08 14.92 15.84 -14.14%
P/EPS 92.31 237.50 22.60 94.92 -0.92%
EY 1.08 0.42 4.42 1.05 0.94%
DY 0.00 0.00 5.36 0.17 -
P/NAPS 1.50 1.19 1.65 3.83 -26.81%

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