[IFCAMSC] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 20.84%
YoY- 10.87%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 28,232 30,763 31,696 28,372 28,486 25,333 23,864 11.84%
PBT -8,132 -6,109 -2,136 -4,574 -5,867 -7,514 -6,743 13.28%
Tax 227 76 -330 -34 -141 75 -169 -
NP -7,905 -6,033 -2,466 -4,608 -6,008 -7,439 -6,912 9.35%
-
NP to SH -7,837 -6,104 -2,766 -4,831 -6,103 -7,443 -6,873 9.13%
-
Tax Rate - - - - - - - -
Total Cost 36,137 36,796 34,162 32,980 34,494 32,772 30,776 11.28%
-
Net Worth 28,454 28,680 35,011 34,482 36,782 35,966 37,085 -16.17%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 28,454 28,680 35,011 34,482 36,782 35,966 37,085 -16.17%
NOSH 284,545 286,803 291,764 287,352 282,941 276,666 285,272 -0.16%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -28.00% -19.61% -7.78% -16.24% -21.09% -29.36% -28.96% -
ROE -27.54% -21.28% -7.90% -14.01% -16.59% -20.69% -18.53% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 9.92 10.73 10.86 9.87 10.07 9.16 8.37 11.98%
EPS -2.75 -2.13 -0.95 -1.68 -2.16 -2.69 -2.41 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.12 0.12 0.13 0.13 0.13 -16.03%
Adjusted Per Share Value based on latest NOSH - 287,352
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 4.64 5.06 5.21 4.66 4.68 4.16 3.92 11.88%
EPS -1.29 -1.00 -0.45 -0.79 -1.00 -1.22 -1.13 9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.0471 0.0576 0.0567 0.0605 0.0591 0.061 -16.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.09 0.06 0.10 0.10 0.10 0.16 0.17 -
P/RPS 0.91 0.56 0.92 1.01 0.99 1.75 2.03 -41.39%
P/EPS -3.27 -2.82 -10.55 -5.95 -4.64 -5.95 -7.06 -40.10%
EY -30.60 -35.47 -9.48 -16.81 -21.57 -16.81 -14.17 66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.83 0.83 0.77 1.23 1.31 -22.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 27/02/09 27/11/08 29/08/08 30/05/08 26/02/08 21/11/07 -
Price 0.08 0.09 0.10 0.09 0.11 0.13 0.17 -
P/RPS 0.81 0.84 0.92 0.91 1.09 1.42 2.03 -45.77%
P/EPS -2.90 -4.23 -10.55 -5.35 -5.10 -4.83 -7.06 -44.71%
EY -34.43 -23.65 -9.48 -18.68 -19.61 -20.69 -14.17 80.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.83 0.75 0.85 1.00 1.31 -27.99%

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