[IFCAMSC] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -192.67%
YoY- -1139.27%
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 75,476 73,233 69,158 60,736 79,834 74,761 71,414 3.74%
PBT -2,694 -4,290 -8,832 -7,944 11,893 8,209 7,206 -
Tax -1,503 -1,717 -1,452 -1,428 -1,816 -2,272 -1,266 12.08%
NP -4,197 -6,008 -10,284 -9,372 10,077 5,937 5,940 -
-
NP to SH -4,139 -5,868 -10,448 -9,104 9,824 5,918 5,774 -
-
Tax Rate - - - - 15.27% 27.68% 17.57% -
Total Cost 79,673 79,241 79,442 70,108 69,757 68,824 65,474 13.93%
-
Net Worth 114,988 114,988 121,257 127,388 127,448 121,379 121,379 -3.53%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 6,068 - - -
Div Payout % - - - - 61.78% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 114,988 114,988 121,257 127,388 127,448 121,379 121,379 -3.53%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -5.56% -8.20% -14.87% -15.43% 12.62% 7.94% 8.32% -
ROE -3.60% -5.10% -8.62% -7.15% 7.71% 4.88% 4.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.47 12.10 11.41 10.01 13.15 12.32 11.77 3.91%
EPS -0.68 -0.96 -1.72 -1.48 1.62 0.97 0.94 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.21 0.21 0.20 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 608,290
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.41 12.04 11.37 9.98 13.12 12.29 11.74 3.75%
EPS -0.68 -0.96 -1.72 -1.50 1.62 0.97 0.95 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.189 0.189 0.1993 0.2094 0.2095 0.1995 0.1995 -3.53%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.275 0.275 0.295 0.30 0.30 0.33 0.305 -
P/RPS 2.21 2.27 2.59 3.00 2.28 2.68 2.59 -10.01%
P/EPS -40.21 -28.36 -17.12 -19.99 18.53 33.84 32.06 -
EY -2.49 -3.53 -5.84 -5.00 5.40 2.96 3.12 -
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.45 1.45 1.47 1.43 1.43 1.65 1.53 -3.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 21/11/22 22/08/22 27/05/22 25/02/22 26/11/21 25/08/21 -
Price 0.245 0.265 0.29 0.30 0.30 0.31 0.325 -
P/RPS 1.96 2.19 2.54 3.00 2.28 2.52 2.76 -20.35%
P/EPS -35.82 -27.33 -16.83 -19.99 18.53 31.79 34.16 -
EY -2.79 -3.66 -5.94 -5.00 5.40 3.15 2.93 -
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.29 1.39 1.45 1.43 1.43 1.55 1.62 -14.05%

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