[IFCAMSC] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 713.06%
YoY- 4721.13%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 39,886 35,671 55,862 31,942 22,711 21,370 16,565 15.75%
PBT 5,969 -4,160 20,098 4,364 14 2,588 281 66.34%
Tax -2,015 -1,342 -4,076 -477 -36 -240 -3 195.63%
NP 3,954 -5,502 16,022 3,887 -22 2,348 278 55.59%
-
NP to SH 4,182 -4,997 15,381 3,423 71 2,605 135 77.12%
-
Tax Rate 33.76% - 20.28% 10.93% 257.14% 9.27% 1.07% -
Total Cost 35,932 41,173 39,840 28,055 22,733 19,022 16,287 14.08%
-
Net Worth 109,492 109,492 89,165 54,047 35,500 40,703 40,500 18.01%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 109,492 109,492 89,165 54,047 35,500 40,703 40,500 18.01%
NOSH 608,290 608,290 557,282 450,394 355,000 407,031 450,000 5.14%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.91% -15.42% 28.68% 12.17% -0.10% 10.99% 1.68% -
ROE 3.82% -4.56% 17.25% 6.33% 0.20% 6.40% 0.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.56 5.86 10.02 7.09 6.40 5.25 3.68 10.10%
EPS 0.69 -0.82 2.76 0.76 0.02 0.64 0.03 68.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.16 0.12 0.10 0.10 0.09 12.23%
Adjusted Per Share Value based on latest NOSH - 448,059
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.56 5.86 9.18 5.25 3.73 3.51 2.72 15.78%
EPS 0.69 -0.82 2.53 0.56 0.01 0.43 0.02 80.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.1466 0.0889 0.0584 0.0669 0.0666 18.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.345 0.48 1.20 0.125 0.08 0.10 0.05 -
P/RPS 5.26 8.19 11.97 1.76 1.25 1.90 1.36 25.26%
P/EPS 50.18 -58.43 43.48 16.45 400.00 15.63 166.67 -18.11%
EY 1.99 -1.71 2.30 6.08 0.25 6.40 0.60 22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.67 7.50 1.04 0.80 1.00 0.56 22.77%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 23/08/16 25/08/15 19/08/14 22/08/13 23/08/12 16/08/11 -
Price 0.395 0.525 0.565 0.27 0.08 0.09 0.06 -
P/RPS 6.02 8.95 5.64 3.81 1.25 1.71 1.63 24.30%
P/EPS 57.45 -63.91 20.47 35.53 400.00 14.06 200.00 -18.75%
EY 1.74 -1.56 4.88 2.81 0.25 7.11 0.50 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.92 3.53 2.25 0.80 0.90 0.67 21.80%

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