[IFCAMSC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.43%
YoY- 156.18%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,565 8,523 37,436 30,864 21,578 12,430 29,912 -32.63%
PBT 281 -519 -223 2,390 2,321 2,169 -6,523 -
Tax -3 -3 -443 -54 -1 -3 555 -
NP 278 -522 -666 2,336 2,320 2,166 -5,968 -
-
NP to SH 135 -683 -447 1,973 2,253 1,788 -5,774 -
-
Tax Rate 1.07% - - 2.26% 0.04% 0.14% - -
Total Cost 16,287 9,045 38,102 28,528 19,258 10,264 35,880 -41.02%
-
Net Worth 40,500 38,418 22,599 25,734 28,518 25,954 25,823 35.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 40,500 38,418 22,599 25,734 28,518 25,954 25,823 35.10%
NOSH 450,000 426,875 282,500 285,942 285,189 288,387 286,930 35.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.68% -6.12% -1.78% 7.57% 10.75% 17.43% -19.95% -
ROE 0.33% -1.78% -1.98% 7.67% 7.90% 6.89% -22.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.68 2.00 13.25 10.79 7.57 4.31 10.42 -50.13%
EPS 0.03 -0.16 -0.16 0.69 0.79 0.62 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.09 0.10 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.72 1.40 6.15 5.07 3.55 2.04 4.92 -32.71%
EPS 0.02 -0.11 -0.07 0.32 0.37 0.29 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0632 0.0372 0.0423 0.0469 0.0427 0.0425 35.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.05 0.07 0.12 0.13 0.19 0.09 0.07 -
P/RPS 1.36 3.51 0.91 1.20 2.51 2.09 0.67 60.52%
P/EPS 166.67 -43.75 -75.84 18.84 24.05 14.52 -3.48 -
EY 0.60 -2.29 -1.32 5.31 4.16 6.89 -28.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 1.50 1.44 1.90 1.00 0.78 -19.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 25/02/11 22/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.06 0.05 0.08 0.10 0.14 0.16 0.09 -
P/RPS 1.63 2.50 0.60 0.93 1.85 3.71 0.86 53.33%
P/EPS 200.00 -31.25 -50.56 14.49 17.72 25.81 -4.47 -
EY 0.50 -3.20 -1.98 6.90 5.64 3.88 -22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 1.00 1.11 1.40 1.78 1.00 -23.48%

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