[IFCAMSC] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -764.29%
YoY- -68.41%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,063 8,043 8,523 6,572 9,286 9,148 12,430 -13.12%
PBT 344 799 -519 -2,613 69 152 2,169 -70.66%
Tax 3 0 -3 -389 -53 2 -3 -
NP 347 799 -522 -3,002 16 154 2,166 -70.46%
-
NP to SH 568 818 -683 -2,420 -280 466 1,788 -53.41%
-
Tax Rate -0.87% 0.00% - - 76.81% -1.32% 0.14% -
Total Cost 9,716 7,244 9,045 9,574 9,270 8,994 10,264 -3.58%
-
Net Worth 39,323 38,747 38,418 25,676 25,200 29,125 25,954 31.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 39,323 38,747 38,418 25,676 25,200 29,125 25,954 31.88%
NOSH 436,923 430,526 426,875 285,294 279,999 291,250 288,387 31.87%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.45% 9.93% -6.12% -45.68% 0.17% 1.68% 17.43% -
ROE 1.44% 2.11% -1.78% -9.42% -1.11% 1.60% 6.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.30 1.87 2.00 2.30 3.32 3.14 4.31 -34.18%
EPS 0.13 0.19 -0.16 -0.84 -0.10 0.16 0.62 -64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.10 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 285,294
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.65 1.32 1.40 1.08 1.53 1.50 2.04 -13.17%
EPS 0.09 0.13 -0.11 -0.40 -0.05 0.08 0.29 -54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0637 0.0632 0.0422 0.0414 0.0479 0.0427 31.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.05 0.05 0.07 0.12 0.13 0.19 0.09 -
P/RPS 2.17 2.68 3.51 5.21 3.92 6.05 2.09 2.53%
P/EPS 38.46 26.32 -43.75 -14.15 -130.00 118.75 14.52 91.32%
EY 2.60 3.80 -2.29 -7.07 -0.77 0.84 6.89 -47.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.78 1.33 1.44 1.90 1.00 -32.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 16/08/11 24/05/11 25/02/11 22/11/10 25/08/10 27/05/10 -
Price 0.08 0.06 0.05 0.08 0.10 0.14 0.16 -
P/RPS 3.47 3.21 2.50 3.47 3.02 4.46 3.71 -4.35%
P/EPS 61.54 31.58 -31.25 -9.43 -100.00 87.50 25.81 78.38%
EY 1.62 3.17 -3.20 -10.60 -1.00 1.14 3.88 -44.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.67 0.56 0.89 1.11 1.40 1.78 -36.97%

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