[IFCAMSC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 17.96%
YoY- -360.29%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 29,912 30,516 28,436 22,560 30,763 31,274 29,020 2.03%
PBT -6,523 -4,361 -3,920 -4,704 -6,108 -2,933 -6,392 1.35%
Tax 555 -250 -144 -288 74 -581 -250 -
NP -5,968 -4,612 -4,064 -4,992 -6,034 -3,514 -6,642 -6.86%
-
NP to SH -5,774 -4,682 -3,980 -5,008 -6,104 -3,908 -6,854 -10.77%
-
Tax Rate - - - - - - - -
Total Cost 35,880 35,128 32,500 27,552 36,797 34,789 35,662 0.40%
-
Net Worth 25,823 25,908 28,840 28,454 28,705 34,482 34,269 -17.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,823 25,908 28,840 28,454 28,705 34,482 34,269 -17.14%
NOSH 286,930 287,868 288,405 284,545 287,053 287,352 285,583 0.31%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -19.95% -15.11% -14.29% -22.13% -19.61% -11.24% -22.89% -
ROE -22.36% -18.07% -13.80% -17.60% -21.26% -11.33% -20.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.42 10.60 9.86 7.93 10.72 10.88 10.16 1.69%
EPS -2.01 -1.63 -1.38 -1.76 -2.13 -1.36 -2.40 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.12 0.12 -17.40%
Adjusted Per Share Value based on latest NOSH - 284,545
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.92 5.02 4.67 3.71 5.06 5.14 4.77 2.07%
EPS -0.95 -0.77 -0.65 -0.82 -1.00 -0.64 -1.13 -10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0426 0.0474 0.0468 0.0472 0.0567 0.0563 -17.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.09 0.08 0.09 0.06 0.10 0.10 -
P/RPS 0.67 0.85 0.81 1.14 0.56 0.92 0.98 -22.33%
P/EPS -3.48 -5.53 -5.80 -5.11 -2.82 -7.35 -4.17 -11.33%
EY -28.75 -18.07 -17.25 -19.56 -35.44 -13.60 -24.00 12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 0.80 0.90 0.60 0.83 0.83 -4.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 18/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.09 0.10 0.08 0.08 0.09 0.10 0.09 -
P/RPS 0.86 0.94 0.81 1.01 0.84 0.92 0.89 -2.25%
P/EPS -4.47 -6.15 -5.80 -4.55 -4.23 -7.35 -3.75 12.38%
EY -22.36 -16.27 -17.25 -22.00 -23.63 -13.60 -26.67 -11.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 0.80 0.80 0.90 0.83 0.75 21.07%

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