[IFCAMSC] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 223.87%
YoY- 242.81%
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 39,132 43,800 34,092 49,720 22,560 32,684 20,072 11.75%
PBT -3,184 5,348 -2,076 8,676 -4,704 3,388 -3,200 -0.08%
Tax -72 -1,024 -12 -12 -288 -892 -28 17.03%
NP -3,256 4,324 -2,088 8,664 -4,992 2,496 -3,228 0.14%
-
NP to SH -2,024 3,968 -2,732 7,152 -5,008 1,924 -3,436 -8.43%
-
Tax Rate - 19.15% - 0.14% - 26.33% - -
Total Cost 42,388 39,476 36,180 41,056 27,552 30,188 23,300 10.47%
-
Net Worth 46,000 0 38,418 25,954 28,454 36,782 45,813 0.06%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 46,000 0 38,418 25,954 28,454 36,782 45,813 0.06%
NOSH 460,000 413,333 426,875 288,387 284,545 282,941 286,333 8.21%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -8.32% 9.87% -6.12% 17.43% -22.13% 7.64% -16.08% -
ROE -4.40% 0.00% -7.11% 27.56% -17.60% 5.23% -7.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.51 10.60 7.99 17.24 7.93 11.55 7.01 3.28%
EPS -0.44 0.92 -0.64 2.48 -1.76 0.68 -1.20 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.00 0.09 0.09 0.10 0.13 0.16 -7.52%
Adjusted Per Share Value based on latest NOSH - 288,387
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.43 7.20 5.60 8.17 3.71 5.37 3.30 11.74%
EPS -0.33 0.65 -0.45 1.18 -0.82 0.32 -0.56 -8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.00 0.0632 0.0427 0.0468 0.0605 0.0753 0.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.08 0.11 0.07 0.09 0.09 0.10 0.23 -
P/RPS 0.94 1.04 0.88 0.52 1.14 0.87 3.28 -18.78%
P/EPS -18.18 11.46 -10.94 3.63 -5.11 14.71 -19.17 -0.87%
EY -5.50 8.73 -9.14 27.56 -19.56 6.80 -5.22 0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.78 1.00 0.90 0.77 1.44 -9.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 25/05/12 24/05/11 27/05/10 18/05/09 30/05/08 21/05/07 -
Price 0.09 0.09 0.05 0.16 0.08 0.11 0.19 -
P/RPS 1.06 0.85 0.63 0.93 1.01 0.95 2.71 -14.47%
P/EPS -20.45 9.38 -7.81 6.45 -4.55 16.18 -15.83 4.35%
EY -4.89 10.67 -12.80 15.50 -22.00 6.18 -6.32 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.56 1.78 0.80 0.85 1.19 -4.54%

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