[IFCAMSC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -94.12%
YoY- -81.15%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,647 23,155 31,188 14,034 12,933 11,037 6,572 21.95%
PBT 4,511 -87 11,662 -67 295 -2,970 -2,613 -
Tax 625 83 -2,572 45 -61 -510 -389 -
NP 5,136 -4 9,090 -22 234 -3,480 -3,002 -
-
NP to SH 4,942 436 10,379 92 488 -3,380 -2,420 -
-
Tax Rate -13.86% - 22.05% - 20.68% - - -
Total Cost 16,511 23,159 22,098 14,056 12,699 14,517 9,574 9.49%
-
Net Worth 103,409 92,572 72,412 39,050 48,799 38,250 25,676 26.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,041 5,445 4,827 - - - - -
Div Payout % 61.54% 1,248.96% 46.51% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,409 92,572 72,412 39,050 48,799 38,250 25,676 26.10%
NOSH 608,290 544,545 482,751 355,000 443,636 425,000 285,294 13.43%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.73% -0.02% 29.15% -0.16% 1.81% -31.53% -45.68% -
ROE 4.78% 0.47% 14.33% 0.24% 1.00% -8.84% -9.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.56 4.25 6.46 3.95 2.92 2.60 2.30 7.54%
EPS 0.81 0.08 2.29 0.02 0.11 -0.79 -0.84 -
DPS 0.50 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.15 0.11 0.11 0.09 0.09 11.17%
Adjusted Per Share Value based on latest NOSH - 355,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.54 3.79 5.10 2.30 2.12 1.81 1.08 21.85%
EPS 0.81 0.07 1.70 0.02 0.08 -0.55 -0.40 -
DPS 0.50 0.89 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1515 0.1185 0.0639 0.0799 0.0626 0.042 26.11%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.265 0.935 0.75 0.08 0.10 0.07 0.12 -
P/RPS 7.45 21.99 11.61 2.02 3.43 2.70 5.21 6.13%
P/EPS 32.62 1,167.78 34.88 308.70 90.91 -8.80 -14.15 -
EY 3.07 0.09 2.87 0.32 1.10 -11.36 -7.07 -
DY 1.89 1.07 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 5.50 5.00 0.73 0.91 0.78 1.33 2.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 01/03/16 17/02/15 27/02/14 26/02/13 23/02/12 25/02/11 -
Price 0.475 0.715 1.26 0.085 0.08 0.12 0.08 -
P/RPS 13.35 16.81 19.50 2.15 2.74 4.62 3.47 25.15%
P/EPS 58.47 893.00 58.61 327.99 72.73 -15.09 -9.43 -
EY 1.71 0.11 1.71 0.30 1.38 -6.63 -10.60 -
DY 1.05 1.40 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 4.21 8.40 0.77 0.73 1.33 0.89 20.95%

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