[IFCAMSC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 119.77%
YoY- -94.01%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,950 37,665 26,628 16,565 8,523 37,436 30,864 -49.85%
PBT 1,337 -2,345 625 281 -519 -223 2,390 -32.08%
Tax -256 -510 0 -3 -3 -443 -54 181.93%
NP 1,081 -2,855 625 278 -522 -666 2,336 -40.14%
-
NP to SH 992 -2,676 703 135 -683 -447 1,973 -36.74%
-
Tax Rate 19.15% - 0.00% 1.07% - - 2.26% -
Total Cost 9,869 40,520 26,003 16,287 9,045 38,102 28,528 -50.68%
-
Net Worth 0 39,112 39,543 40,500 38,418 22,599 25,734 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 39,112 39,543 40,500 38,418 22,599 25,734 -
NOSH 413,333 434,583 439,375 450,000 426,875 282,500 285,942 27.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.87% -7.58% 2.35% 1.68% -6.12% -1.78% 7.57% -
ROE 0.00% -6.84% 1.78% 0.33% -1.78% -1.98% 7.67% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.65 8.67 6.06 3.68 2.00 13.25 10.79 -60.74%
EPS 0.23 -0.66 0.16 0.03 -0.16 -0.16 0.69 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 0.09 0.09 0.09 0.08 0.09 -
Adjusted Per Share Value based on latest NOSH - 430,526
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.80 6.19 4.38 2.72 1.40 6.15 5.07 -49.82%
EPS 0.16 -0.44 0.12 0.02 -0.11 -0.07 0.32 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0643 0.065 0.0666 0.0632 0.0372 0.0423 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.11 0.07 0.05 0.05 0.07 0.12 0.13 -
P/RPS 4.15 0.81 0.83 1.36 3.51 0.91 1.20 128.51%
P/EPS 45.83 -11.37 31.25 166.67 -43.75 -75.84 18.84 80.77%
EY 2.18 -8.80 3.20 0.60 -2.29 -1.32 5.31 -44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 0.56 0.56 0.78 1.50 1.44 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 23/02/12 24/11/11 16/08/11 24/05/11 25/02/11 22/11/10 -
Price 0.09 0.12 0.08 0.06 0.05 0.08 0.10 -
P/RPS 3.40 1.38 1.32 1.63 2.50 0.60 0.93 137.13%
P/EPS 37.50 -19.49 50.00 200.00 -31.25 -50.56 14.49 88.38%
EY 2.67 -5.13 2.00 0.50 -3.20 -1.98 6.90 -46.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.33 0.89 0.67 0.56 1.00 1.11 -

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