[IFCAMSC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -108.26%
YoY- 18.0%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 22,887 14,218 5,640 30,763 23,456 14,510 8,171 98.58%
PBT -3,271 -1,960 -1,176 -6,108 -2,200 -3,196 847 -
Tax -188 -72 -72 74 -436 -125 -223 -10.74%
NP -3,459 -2,032 -1,248 -6,034 -2,636 -3,321 624 -
-
NP to SH -3,512 -1,990 -1,252 -6,104 -2,931 -3,427 481 -
-
Tax Rate - - - - - - 26.33% -
Total Cost 26,346 16,250 6,888 36,797 26,092 17,831 7,547 129.94%
-
Net Worth 25,908 28,840 28,454 28,705 34,482 34,269 36,782 -20.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 25,908 28,840 28,454 28,705 34,482 34,269 36,782 -20.81%
NOSH 287,868 288,405 284,545 287,053 287,352 285,583 282,941 1.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -15.11% -14.29% -22.13% -19.61% -11.24% -22.89% 7.64% -
ROE -13.56% -6.90% -4.40% -21.26% -8.50% -10.00% 1.31% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.95 4.93 1.98 10.72 8.16 5.08 2.89 96.20%
EPS -1.22 -0.69 -0.44 -2.13 -1.02 -1.20 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.12 0.12 0.13 -21.72%
Adjusted Per Share Value based on latest NOSH - 286,803
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.76 2.34 0.93 5.06 3.86 2.39 1.34 98.81%
EPS -0.58 -0.33 -0.21 -1.00 -0.48 -0.56 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0474 0.0468 0.0472 0.0567 0.0563 0.0605 -20.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.08 0.09 0.06 0.10 0.10 0.10 -
P/RPS 1.13 1.62 4.54 0.56 1.23 1.97 3.46 -52.54%
P/EPS -7.38 -11.59 -20.45 -2.82 -9.80 -8.33 58.82 -
EY -13.56 -8.63 -4.89 -35.44 -10.20 -12.00 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.90 0.60 0.83 0.83 0.77 19.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 18/05/09 27/02/09 27/11/08 29/08/08 30/05/08 -
Price 0.10 0.08 0.08 0.09 0.10 0.09 0.11 -
P/RPS 1.26 1.62 4.04 0.84 1.23 1.77 3.81 -52.14%
P/EPS -8.20 -11.59 -18.18 -4.23 -9.80 -7.50 64.71 -
EY -12.20 -8.63 -5.50 -23.63 -10.20 -13.33 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.80 0.80 0.90 0.83 0.75 0.85 19.45%

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