[IFCAMSC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	22,789	25,949	25,690	29,649	29,005	-5.84%
YoY %	-12.18%	1.01%	-13.35%	2.22%	-	-
Horiz. %	78.57%	89.46%	88.57%	102.22%	100.00%	-
PBT	-10,102	-402	4,114	6,445	5,218	-
YoY %	-2,412.94%	-109.77%	-36.17%	23.51%	-	-
Horiz. %	-193.60%	-7.70%	78.84%	123.51%	100.00%	-
Tax	-42	-424	-60	-445	-112	-21.73%
YoY %	90.09%	-606.67%	86.52%	-297.32%	-	-
Horiz. %	37.50%	378.57%	53.57%	397.32%	100.00%	-
NP	-10,145	-826	4,054	6,000	5,106	-
YoY %	-1,128.21%	-120.37%	-32.43%	17.51%	-	-
Horiz. %	-198.69%	-16.18%	79.40%	117.51%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-10,145	-872	4,038	6,000	5,106	-
YoY %	-1,063.42%	-121.59%	-32.70%	17.51%	-	-
Horiz. %	-198.69%	-17.08%	79.08%	117.51%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	1.46%	6.90%	2.15%	-
YoY %	-	-	-78.84%	220.93%	-	-
Horiz. %	-	-	67.91%	320.93%	100.00%	-
Total Cost	32,934	26,775	21,636	23,649	23,898	8.34%
YoY %	23.00%	23.75%	-8.51%	-1.04%	-	-
Horiz. %	137.81%	112.04%	90.53%	98.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	37,186	45,495	39,264	36,111	22,529	13.33%
YoY %	-18.26%	15.87%	8.73%	60.29%	-	-
Horiz. %	165.06%	201.94%	174.28%	160.29%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	37,186	45,495	39,264	36,111	22,529	13.33%
YoY %	-18.26%	15.87%	8.73%	60.29%	-	-
Horiz. %	165.06%	201.94%	174.28%	160.29%	100.00%	-
NOSH	286,052	284,347	280,462	277,777	187,745	11.09%
YoY %	0.60%	1.39%	0.97%	47.95%	-	-
Horiz. %	152.36%	151.45%	149.38%	147.95%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	-44.52%	-3.19%	15.78%	20.24%	17.61%	-
YoY %	-1,295.61%	-120.22%	-22.04%	14.93%	-	-
Horiz. %	-252.81%	-18.11%	89.61%	114.93%	100.00%	-
ROE	-27.28%	-1.92%	10.29%	16.62%	22.67%	-
YoY %	-1,320.83%	-118.66%	-38.09%	-26.69%	-	-
Horiz. %	-120.34%	-8.47%	45.39%	73.31%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	7.97	9.13	9.16	10.67	15.45	-15.24%
YoY %	-12.71%	-0.33%	-14.15%	-30.94%	-	-
Horiz. %	51.59%	59.09%	59.29%	69.06%	100.00%	-
EPS	-3.55	-0.31	1.44	2.16	2.72	-
YoY %	-1,045.16%	-121.53%	-33.33%	-20.59%	-	-
Horiz. %	-130.51%	-11.40%	52.94%	79.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.13	0.16	0.14	0.13	0.12	2.01%
YoY %	-18.75%	14.29%	7.69%	8.33%	-	-
Horiz. %	108.33%	133.33%	116.67%	108.33%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 275,512
RPS	3.75	4.27	4.22	4.87	4.77	-5.83%
YoY %	-12.18%	1.18%	-13.35%	2.10%	-	-
Horiz. %	78.62%	89.52%	88.47%	102.10%	100.00%	-
EPS	-1.67	-0.14	0.66	0.99	0.84	-
YoY %	-1,092.86%	-121.21%	-33.33%	17.86%	-	-
Horiz. %	-198.81%	-16.67%	78.57%	117.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0611	0.0748	0.0645	0.0594	0.037	13.35%
YoY %	-18.32%	15.97%	8.59%	60.54%	-	-
Horiz. %	165.14%	202.16%	174.32%	160.54%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.17	0.20	0.20	0.37	0.38	-
P/RPS	2.13	2.19	2.18	3.47	2.46	-3.53%
YoY %	-2.74%	0.46%	-37.18%	41.06%	-	-
Horiz. %	86.59%	89.02%	88.62%	141.06%	100.00%	-
P/EPS	-4.79	-65.22	13.89	17.13	13.97	-
YoY %	92.66%	-569.55%	-18.91%	22.62%	-	-
Horiz. %	-34.29%	-466.86%	99.43%	122.62%	100.00%	-
EY	-20.86	-1.53	7.20	5.84	7.16	-
YoY %	-1,263.40%	-121.25%	23.29%	-18.44%	-	-
Horiz. %	-291.34%	-21.37%	100.56%	81.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.31	1.25	1.43	2.85	3.17	-19.81%
YoY %	4.80%	-12.59%	-49.82%	-10.09%	-	-
Horiz. %	41.32%	39.43%	45.11%	89.91%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	27/11/06	28/11/05	05/11/04	04/11/03	-
Price	0.17	0.20	0.20	0.35	0.48	-
P/RPS	2.13	2.19	2.18	3.28	3.11	-9.02%
YoY %	-2.74%	0.46%	-33.54%	5.47%	-	-
Horiz. %	68.49%	70.42%	70.10%	105.47%	100.00%	-
P/EPS	-4.79	-65.22	13.89	16.20	17.65	-
YoY %	92.66%	-569.55%	-14.26%	-8.22%	-	-
Horiz. %	-27.14%	-369.52%	78.70%	91.78%	100.00%	-
EY	-20.86	-1.53	7.20	6.17	5.67	-
YoY %	-1,263.40%	-121.25%	16.69%	8.82%	-	-
Horiz. %	-367.90%	-26.98%	126.98%	108.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.31	1.25	1.43	2.69	4.00	-24.33%
YoY %	4.80%	-12.59%	-46.84%	-32.75%	-	-
Horiz. %	32.75%	31.25%	35.75%	67.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos