[IFCAMSC] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 357.61%
YoY- 183.2%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 19,308 17,696 31,984 13,690 9,783 10,950 8,523 14.58%
PBT 2,823 -3,972 13,593 757 -796 1,337 -519 -
Tax -1,272 -874 -3,318 -54 -18 -256 -3 173.83%
NP 1,551 -4,846 10,275 703 -814 1,081 -522 -
-
NP to SH 1,673 -4,462 9,685 421 -506 992 -683 -
-
Tax Rate 45.06% - 24.41% 7.13% - 19.15% - -
Total Cost 17,757 22,542 21,709 12,987 10,597 9,869 9,045 11.88%
-
Net Worth 109,492 109,492 86,088 51,455 46,000 0 38,418 19.05%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 109,492 109,492 86,088 51,455 46,000 0 38,418 19.05%
NOSH 608,290 608,290 538,055 467,777 460,000 413,333 426,875 6.07%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.03% -27.38% 32.13% 5.14% -8.32% 9.87% -6.12% -
ROE 1.53% -4.08% 11.25% 0.82% -1.10% 0.00% -1.78% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.17 2.91 5.94 2.93 2.13 2.65 2.00 7.97%
EPS 0.27 -0.73 1.80 0.09 -0.11 0.23 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.16 0.11 0.10 0.00 0.09 12.23%
Adjusted Per Share Value based on latest NOSH - 467,777
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.16 2.90 5.23 2.24 1.60 1.79 1.39 14.65%
EPS 0.27 -0.73 1.58 0.07 -0.08 0.16 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1792 0.1792 0.1409 0.0842 0.0753 0.00 0.0629 19.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.435 0.72 1.24 0.085 0.08 0.11 0.07 -
P/RPS 13.70 24.75 20.86 2.90 3.76 4.15 3.51 25.45%
P/EPS 158.16 -98.16 68.89 94.44 -72.73 45.83 -43.75 -
EY 0.63 -1.02 1.45 1.06 -1.38 2.18 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 4.00 7.75 0.77 0.80 0.00 0.78 20.74%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 20/05/15 20/05/14 23/05/13 25/05/12 24/05/11 -
Price 0.415 0.545 1.82 0.11 0.09 0.09 0.05 -
P/RPS 13.07 18.73 30.62 3.76 4.23 3.40 2.50 31.70%
P/EPS 150.89 -74.30 101.11 122.22 -81.82 37.50 -31.25 -
EY 0.66 -1.35 0.99 0.82 -1.22 2.67 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.03 11.38 1.00 0.90 0.00 0.56 26.61%

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