[IFCAMSC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -23.31%
YoY- 5.41%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 41,152 43,156 49,720 29,912 30,516 28,436 22,560 49.23%
PBT 3,186 4,642 8,676 -6,523 -4,361 -3,920 -4,704 -
Tax -72 -2 -12 555 -250 -144 -288 -60.28%
NP 3,114 4,640 8,664 -5,968 -4,612 -4,064 -4,992 -
-
NP to SH 2,630 4,506 7,152 -5,774 -4,682 -3,980 -5,008 -
-
Tax Rate 2.26% 0.04% 0.14% - - - - -
Total Cost 38,037 38,516 41,056 35,880 35,128 32,500 27,552 23.96%
-
Net Worth 25,734 28,518 25,954 25,823 25,908 28,840 28,454 -6.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 25,734 28,518 25,954 25,823 25,908 28,840 28,454 -6.47%
NOSH 285,941 285,189 288,387 286,930 287,868 288,405 284,545 0.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.57% 10.75% 17.43% -19.95% -15.11% -14.29% -22.13% -
ROE 10.22% 15.80% 27.56% -22.36% -18.07% -13.80% -17.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.39 15.13 17.24 10.42 10.60 9.86 7.93 48.71%
EPS 0.92 1.58 2.48 -2.01 -1.63 -1.38 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.09 0.09 0.10 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 285,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.77 7.09 8.17 4.92 5.02 4.67 3.71 49.27%
EPS 0.43 0.74 1.18 -0.95 -0.77 -0.65 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0469 0.0427 0.0425 0.0426 0.0474 0.0468 -6.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.19 0.09 0.07 0.09 0.08 0.09 -
P/RPS 0.90 1.26 0.52 0.67 0.85 0.81 1.14 -14.56%
P/EPS 14.13 12.03 3.63 -3.48 -5.53 -5.80 -5.11 -
EY 7.08 8.32 27.56 -28.75 -18.07 -17.25 -19.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.90 1.00 0.78 1.00 0.80 0.90 36.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 27/05/10 25/02/10 24/11/09 25/08/09 18/05/09 -
Price 0.10 0.14 0.16 0.09 0.10 0.08 0.08 -
P/RPS 0.69 0.93 0.93 0.86 0.94 0.81 1.01 -22.41%
P/EPS 10.87 8.86 6.45 -4.47 -6.15 -5.80 -4.55 -
EY 9.20 11.29 15.50 -22.36 -16.27 -17.25 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.40 1.78 1.00 1.11 0.80 0.80 24.37%

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