[IFCAMSC] YoY TTM 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- 26.3%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 45,931 37,666 37,436 29,913 30,763 25,333 26,232 9.77%
PBT 3,527 -2,346 -223 -6,522 -6,109 -7,514 533 36.97%
Tax -248 -510 -443 554 76 75 -457 -9.67%
NP 3,279 -2,856 -666 -5,968 -6,033 -7,439 76 87.17%
-
NP to SH 3,480 -2,677 -446 -4,864 -6,104 -7,443 81 87.03%
-
Tax Rate 7.03% - - - - - 85.74% -
Total Cost 42,652 40,522 38,102 35,881 36,796 32,772 26,156 8.48%
-
Net Worth 48,799 38,250 25,676 25,695 28,680 35,966 45,230 1.27%
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 48,799 38,250 25,676 25,695 28,680 35,966 45,230 1.27%
NOSH 443,636 425,000 285,294 285,499 286,803 276,666 282,692 7.79%
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 7.14% -7.58% -1.78% -19.95% -19.61% -29.36% 0.29% -
ROE 7.13% -7.00% -1.74% -18.93% -21.28% -20.69% 0.18% -
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 10.35 8.86 13.12 10.48 10.73 9.16 9.28 1.83%
EPS 0.78 -0.63 -0.16 -1.70 -2.13 -2.69 0.03 72.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.09 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 7.52 6.16 6.13 4.89 5.03 4.15 4.29 9.79%
EPS 0.57 -0.44 -0.07 -0.80 -1.00 -1.22 0.01 96.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0626 0.042 0.042 0.0469 0.0589 0.074 1.28%
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 0.97 0.79 0.91 0.67 0.56 1.75 2.16 -12.48%
P/EPS 12.75 -11.11 -76.76 -4.11 -2.82 -5.95 698.01 -48.65%
EY 7.84 -9.00 -1.30 -24.34 -35.47 -16.81 0.14 95.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 1.33 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 0.77 1.35 0.61 0.86 0.84 1.42 2.59 -18.28%
P/EPS 10.20 -19.05 -51.17 -5.28 -4.23 -4.83 837.61 -52.00%
EY 9.81 -5.25 -1.95 -18.93 -23.65 -20.69 0.12 108.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.33 0.89 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