[IFCAMSC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 125.85%
YoY- 156.0%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 30,763 31,274 29,020 32,684 25,332 22,789 22,940 21.49%
PBT -6,108 -2,933 -6,392 3,388 -7,514 -10,102 -12,270 -37.05%
Tax 74 -581 -250 -892 75 -42 -34 -
NP -6,034 -3,514 -6,642 2,496 -7,439 -10,145 -12,304 -37.67%
-
NP to SH -6,104 -3,908 -6,854 1,924 -7,444 -10,145 -12,080 -36.42%
-
Tax Rate - - - 26.33% - - - -
Total Cost 36,797 34,789 35,662 30,188 32,771 32,934 35,244 2.90%
-
Net Worth 28,705 34,482 34,269 36,782 37,277 37,186 40,075 -19.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 28,705 34,482 34,269 36,782 37,277 37,186 40,075 -19.86%
NOSH 287,053 287,352 285,583 282,941 286,751 286,052 286,255 0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.61% -11.24% -22.89% 7.64% -29.37% -44.52% -53.64% -
ROE -21.26% -11.33% -20.00% 5.23% -19.97% -27.28% -30.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.72 10.88 10.16 11.55 8.83 7.97 8.01 21.33%
EPS -2.13 -1.36 -2.40 0.68 -2.60 -3.55 -4.22 -36.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.12 0.13 0.13 0.13 0.14 -20.01%
Adjusted Per Share Value based on latest NOSH - 282,941
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.06 5.14 4.77 5.37 4.16 3.75 3.77 21.56%
EPS -1.00 -0.64 -1.13 0.32 -1.22 -1.67 -1.99 -36.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0567 0.0563 0.0605 0.0613 0.0611 0.0659 -19.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.06 0.10 0.10 0.10 0.16 0.17 0.20 -
P/RPS 0.56 0.92 0.98 0.87 1.81 2.13 2.50 -62.94%
P/EPS -2.82 -7.35 -4.17 14.71 -6.16 -4.79 -4.74 -29.15%
EY -35.44 -13.60 -24.00 6.80 -16.22 -20.86 -21.10 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.83 0.77 1.23 1.31 1.43 -43.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 30/05/08 26/02/08 21/11/07 14/08/07 -
Price 0.09 0.10 0.09 0.11 0.13 0.17 0.19 -
P/RPS 0.84 0.92 0.89 0.95 1.47 2.13 2.37 -49.75%
P/EPS -4.23 -7.35 -3.75 16.18 -5.01 -4.79 -4.50 -4.02%
EY -23.63 -13.60 -26.67 6.18 -19.97 -20.86 -22.21 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.75 0.85 1.00 1.31 1.36 -23.96%

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