[IFCAMSC] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -94.72%
YoY- -389.72%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 9,148 12,430 7,025 8,670 8,578 5,640 7,307 16.20%
PBT 152 2,169 -3,251 -1,311 -784 -1,176 -3,909 -
Tax 2 -3 742 -116 0 -72 512 -97.54%
NP 154 2,166 -2,509 -1,427 -784 -1,248 -3,397 -
-
NP to SH 466 1,788 -1,437 -1,437 -738 -1,252 -3,173 -
-
Tax Rate -1.32% 0.14% - - - - - -
Total Cost 8,994 10,264 9,534 10,097 9,362 6,888 10,704 -10.98%
-
Net Worth 29,125 25,954 25,695 25,866 28,384 28,454 28,680 1.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,125 25,954 25,695 25,866 28,384 28,454 28,680 1.03%
NOSH 291,250 288,387 285,499 287,400 283,846 284,545 286,803 1.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.68% 17.43% -35.72% -16.46% -9.14% -22.13% -46.49% -
ROE 1.60% 6.89% -5.59% -5.56% -2.60% -4.40% -11.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.14 4.31 2.46 3.02 3.02 1.98 2.55 14.92%
EPS 0.16 0.62 -0.50 -0.50 -0.26 -0.44 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 287,400
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.50 2.04 1.15 1.43 1.41 0.93 1.20 16.08%
EPS 0.08 0.29 -0.24 -0.24 -0.12 -0.21 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0427 0.0422 0.0425 0.0467 0.0468 0.0471 1.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.09 0.07 0.09 0.08 0.09 0.06 -
P/RPS 6.05 2.09 2.84 2.98 2.65 4.54 2.36 87.63%
P/EPS 118.75 14.52 -13.91 -18.00 -30.77 -20.45 -5.42 -
EY 0.84 6.89 -7.19 -5.56 -3.25 -4.89 -18.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.00 0.78 1.00 0.80 0.90 0.60 116.09%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 24/11/09 25/08/09 18/05/09 27/02/09 -
Price 0.14 0.16 0.09 0.10 0.08 0.08 0.09 -
P/RPS 4.46 3.71 3.66 3.31 2.65 4.04 3.53 16.92%
P/EPS 87.50 25.81 -17.88 -20.00 -30.77 -18.18 -8.13 -
EY 1.14 3.88 -5.59 -5.00 -3.25 -5.50 -12.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.78 1.00 1.11 0.80 0.80 0.90 34.36%

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