[IFCAMSC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -29.64%
YoY- -135.07%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 14,218 14,510 11,470 12,275 12,061 14,834 14,318 -0.11%
PBT -1,960 -3,196 -6,135 -110 1,551 2,640 2,525 -
Tax -72 -125 -17 -396 -54 -289 38 -
NP -2,032 -3,321 -6,152 -506 1,497 2,351 2,563 -
-
NP to SH -1,990 -3,427 -6,040 -538 1,534 2,351 2,563 -
-
Tax Rate - - - - 3.48% 10.95% -1.50% -
Total Cost 16,250 17,831 17,622 12,781 10,564 12,483 11,755 5.53%
-
Net Worth 28,840 34,269 40,075 45,305 41,836 33,190 14,616 11.98%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 28,840 34,269 40,075 45,305 41,836 33,190 14,616 11.98%
NOSH 288,405 285,583 286,255 283,157 278,909 276,588 155,333 10.85%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -14.29% -22.89% -53.64% -4.12% 12.41% 15.85% 17.90% -
ROE -6.90% -10.00% -15.07% -1.19% 3.67% 7.08% 17.53% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.93 5.08 4.01 4.34 4.32 5.36 9.22 -9.89%
EPS -0.69 -1.20 -2.11 -0.19 0.55 0.85 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.14 0.16 0.15 0.12 0.0941 1.01%
Adjusted Per Share Value based on latest NOSH - 307,500
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.34 2.39 1.89 2.02 1.98 2.44 2.35 -0.07%
EPS -0.33 -0.56 -0.99 -0.09 0.25 0.39 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0563 0.0659 0.0745 0.0688 0.0546 0.024 11.99%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.08 0.10 0.20 0.23 0.21 0.36 0.00 -
P/RPS 1.62 1.97 4.99 5.31 4.86 6.71 0.00 -
P/EPS -11.59 -8.33 -9.48 -121.05 38.18 42.35 0.00 -
EY -8.63 -12.00 -10.55 -0.83 2.62 2.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 1.43 1.44 1.40 3.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 29/08/08 14/08/07 28/08/06 25/08/05 18/08/04 28/07/03 -
Price 0.08 0.09 0.19 0.19 0.19 0.34 0.00 -
P/RPS 1.62 1.77 4.74 4.38 4.39 6.34 0.00 -
P/EPS -11.59 -7.50 -9.00 -100.00 34.55 40.00 0.00 -
EY -8.63 -13.33 -11.11 -1.00 2.89 2.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 1.36 1.19 1.27 2.83 0.00 -

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

Post a Comment