[IFCAMSC] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 40.45%
YoY- 3.39%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 36,703 29,913 30,195 30,471 28,232 30,763 31,696 10.28%
PBT -3,177 -6,522 -7,180 -4,873 -8,132 -6,109 -2,136 30.33%
Tax 623 554 324 129 227 76 -330 -
NP -2,554 -5,968 -6,856 -4,744 -7,905 -6,033 -2,466 2.36%
-
NP to SH -1,824 -4,864 -6,600 -4,667 -7,837 -6,104 -2,766 -24.25%
-
Tax Rate - - - - - - - -
Total Cost 39,257 35,881 37,051 35,215 36,137 36,796 34,162 9.72%
-
Net Worth 25,954 25,695 25,866 28,384 28,454 28,680 35,011 -18.10%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 25,954 25,695 25,866 28,384 28,454 28,680 35,011 -18.10%
NOSH 288,387 285,499 287,400 283,846 284,545 286,803 291,764 -0.77%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -6.96% -19.95% -22.71% -15.57% -28.00% -19.61% -7.78% -
ROE -7.03% -18.93% -25.52% -16.44% -27.54% -21.28% -7.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.73 10.48 10.51 10.74 9.92 10.73 10.86 11.18%
EPS -0.63 -1.70 -2.30 -1.64 -2.75 -2.13 -0.95 -23.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.10 0.10 0.12 -17.46%
Adjusted Per Share Value based on latest NOSH - 283,846
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.03 4.92 4.96 5.01 4.64 5.06 5.21 10.24%
EPS -0.30 -0.80 -1.09 -0.77 -1.29 -1.00 -0.45 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0422 0.0425 0.0467 0.0468 0.0471 0.0576 -18.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.07 0.09 0.08 0.09 0.06 0.10 -
P/RPS 0.71 0.67 0.86 0.75 0.91 0.56 0.92 -15.87%
P/EPS -14.23 -4.11 -3.92 -4.87 -3.27 -2.82 -10.55 22.09%
EY -7.03 -24.34 -25.52 -20.55 -30.60 -35.47 -9.48 -18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 1.00 0.80 0.90 0.60 0.83 13.23%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 24/11/09 25/08/09 18/05/09 27/02/09 27/11/08 -
Price 0.16 0.09 0.10 0.08 0.08 0.09 0.10 -
P/RPS 1.26 0.86 0.95 0.75 0.81 0.84 0.92 23.34%
P/EPS -25.30 -5.28 -4.35 -4.87 -2.90 -4.23 -10.55 79.25%
EY -3.95 -18.93 -22.96 -20.55 -34.43 -23.65 -9.48 -44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.00 1.11 0.80 0.80 0.90 0.83 66.37%

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