[IFCAMSC] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 33.06%
YoY- -419.74%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 71,723 50,922 44,019 33,201 37,889 30,195 31,696 14.57%
PBT 13,654 2,120 401 -1,989 -861 -7,180 -2,136 -
Tax -1,206 -152 -893 -389 688 324 -330 24.09%
NP 12,448 1,968 -492 -2,378 -173 -6,856 -2,466 -
-
NP to SH 12,045 2,123 -386 -1,717 537 -6,600 -2,766 -
-
Tax Rate 8.83% 7.17% 222.69% - - - - -
Total Cost 59,275 48,954 44,511 35,579 38,062 37,051 34,162 9.61%
-
Net Worth 58,363 49,185 43,222 39,323 25,200 25,866 35,011 8.88%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 58,363 49,185 43,222 39,323 25,200 25,866 35,011 8.88%
NOSH 448,947 447,142 432,222 436,923 279,999 287,400 291,764 7.44%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.36% 3.86% -1.12% -7.16% -0.46% -22.71% -7.78% -
ROE 20.64% 4.32% -0.89% -4.37% 2.13% -25.52% -7.90% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.98 11.39 10.18 7.60 13.53 10.51 10.86 6.64%
EPS 2.68 0.47 -0.09 -0.39 0.19 -2.30 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.10 0.09 0.09 0.09 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 436,923
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.74 8.33 7.20 5.43 6.20 4.94 5.19 14.56%
EPS 1.97 0.35 -0.06 -0.28 0.09 -1.08 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0805 0.0707 0.0643 0.0412 0.0423 0.0573 8.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.445 0.075 0.10 0.05 0.13 0.09 0.10 -
P/RPS 2.79 0.66 0.98 0.66 0.96 0.86 0.92 20.30%
P/EPS 16.59 15.80 -111.97 -12.72 67.78 -3.92 -10.55 -
EY 6.03 6.33 -0.89 -7.86 1.48 -25.52 -9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 0.68 1.00 0.56 1.44 1.00 0.83 26.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 05/11/14 21/11/13 23/11/12 24/11/11 22/11/10 24/11/09 27/11/08 -
Price 0.695 0.08 0.10 0.08 0.10 0.10 0.10 -
P/RPS 4.35 0.70 0.98 1.05 0.74 0.95 0.92 29.53%
P/EPS 25.90 16.85 -111.97 -20.36 52.14 -4.35 -10.55 -
EY 3.86 5.93 -0.89 -4.91 1.92 -22.96 -9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 0.73 1.00 0.89 1.11 1.11 0.83 36.40%

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