[IFCAMSC] QoQ 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- -160.09%
YoY- 80.51%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,043 8,523 6,572 9,286 9,148 12,430 7,025 9.46%
PBT 799 -519 -2,613 69 152 2,169 -3,251 -
Tax 0 -3 -389 -53 2 -3 742 -
NP 799 -522 -3,002 16 154 2,166 -2,509 -
-
NP to SH 818 -683 -2,420 -280 466 1,788 -1,437 -
-
Tax Rate 0.00% - - 76.81% -1.32% 0.14% - -
Total Cost 7,244 9,045 9,574 9,270 8,994 10,264 9,534 -16.77%
-
Net Worth 38,747 38,418 25,676 25,200 29,125 25,954 25,695 31.59%
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 38,747 38,418 25,676 25,200 29,125 25,954 25,695 31.59%
NOSH 430,526 426,875 285,294 279,999 291,250 288,387 285,499 31.60%
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 9.93% -6.12% -45.68% 0.17% 1.68% 17.43% -35.72% -
ROE 2.11% -1.78% -9.42% -1.11% 1.60% 6.89% -5.59% -
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 1.87 2.00 2.30 3.32 3.14 4.31 2.46 -16.74%
EPS 0.19 -0.16 -0.84 -0.10 0.16 0.62 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 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 1.32 1.40 1.08 1.53 1.50 2.04 1.15 9.65%
EPS 0.13 -0.11 -0.40 -0.05 0.08 0.29 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0632 0.0422 0.0414 0.0479 0.0427 0.0422 31.68%
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 2.68 3.51 5.21 3.92 6.05 2.09 2.84 -3.80%
P/EPS 26.32 -43.75 -14.15 -130.00 118.75 14.52 -13.91 -
EY 3.80 -2.29 -7.07 -0.77 0.84 6.89 -7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 1.33 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 3.21 2.50 3.47 3.02 4.46 3.71 3.66 -8.39%
P/EPS 31.58 -31.25 -9.43 -100.00 87.50 25.81 -17.88 -
EY 3.17 -3.20 -10.60 -1.00 1.14 3.88 -5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.89 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