[IFCAMSC] QoQ Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 98.61%
YoY- -60.33%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 22,054 20,501 15,311 22,563 24,656 21,078 17,802 15.30%
PBT 5,170 4,330 -2,579 4,586 2,941 1,091 813 242.08%
Tax -1,111 -489 -289 -1,024 -717 -436 -523 65.02%
NP 4,059 3,841 -2,868 3,562 2,224 655 290 477.99%
-
NP to SH 3,938 3,675 -2,607 3,577 1,801 1,038 273 489.69%
-
Tax Rate 21.49% 11.29% - 22.33% 24.38% 39.96% 64.33% -
Total Cost 17,995 16,660 18,179 19,001 22,432 20,423 17,512 1.82%
-
Net Worth 115,575 121,658 115,575 121,394 115,332 121,658 121,413 -3.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 6,069 - - - -
Div Payout % - - - 169.69% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 115,575 121,658 115,575 121,394 115,332 121,658 121,413 -3.22%
NOSH 608,290 608,290 608,290 608,290 608,290 608,290 608,290 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.40% 18.74% -18.73% 15.79% 9.02% 3.11% 1.63% -
ROE 3.41% 3.02% -2.26% 2.95% 1.56% 0.85% 0.22% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.63 3.37 2.52 3.72 4.06 3.47 2.93 15.30%
EPS 0.65 0.60 -0.43 0.59 0.30 0.17 0.05 450.30%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.20 0.19 0.20 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 608,290
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.63 3.37 2.52 3.71 4.05 3.47 2.93 15.30%
EPS 0.65 0.60 -0.43 0.59 0.30 0.17 0.04 538.30%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.1996 0.1896 0.20 0.1996 -3.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.355 0.30 0.24 0.49 0.275 0.375 0.445 -
P/RPS 9.79 8.90 9.53 13.18 6.77 10.82 15.18 -25.29%
P/EPS 54.84 49.66 -56.00 83.15 92.69 219.76 989.55 -85.38%
EY 1.82 2.01 -1.79 1.20 1.08 0.46 0.10 588.25%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 1.87 1.50 1.26 2.45 1.45 1.88 2.23 -11.04%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 26/06/20 27/02/20 18/11/19 16/08/19 29/05/19 -
Price 0.41 0.47 0.32 0.385 0.535 0.31 0.40 -
P/RPS 11.31 13.95 12.71 10.36 13.17 8.95 13.64 -11.70%
P/EPS 63.33 77.80 -74.67 65.33 180.32 181.67 889.48 -82.73%
EY 1.58 1.29 -1.34 1.53 0.55 0.55 0.11 488.03%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 2.16 2.35 1.68 1.93 2.82 1.55 2.00 5.24%

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