[IFCAMSC] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 79.49%
YoY- -360.29%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 10,950 8,523 12,430 5,640 8,171 5,018 5,789 11.19%
PBT 1,337 -519 2,169 -1,176 847 -800 -265 -
Tax -256 -3 -3 -72 -223 -7 -200 4.19%
NP 1,081 -522 2,166 -1,248 624 -807 -465 -
-
NP to SH 992 -683 1,788 -1,252 481 -859 -415 -
-
Tax Rate 19.15% - 0.14% - 26.33% - - -
Total Cost 9,869 9,045 10,264 6,888 7,547 5,825 6,254 7.89%
-
Net Worth 0 38,418 25,954 28,454 36,782 45,813 44,266 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 0 38,418 25,954 28,454 36,782 45,813 44,266 -
NOSH 413,333 426,875 288,387 284,545 282,941 286,333 276,666 6.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.87% -6.12% 17.43% -22.13% 7.64% -16.08% -8.03% -
ROE 0.00% -1.78% 6.89% -4.40% 1.31% -1.88% -0.94% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.65 2.00 4.31 1.98 2.89 1.75 2.09 4.03%
EPS 0.23 -0.16 0.62 -0.44 0.17 -0.30 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 0.09 0.10 0.13 0.16 0.16 -
Adjusted Per Share Value based on latest NOSH - 284,545
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.80 1.40 2.04 0.93 1.34 0.82 0.95 11.22%
EPS 0.16 -0.11 0.29 -0.21 0.08 -0.14 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0632 0.0427 0.0468 0.0605 0.0753 0.0728 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.11 0.07 0.09 0.09 0.10 0.23 0.55 -
P/RPS 4.15 3.51 2.09 4.54 3.46 13.12 26.29 -26.46%
P/EPS 45.83 -43.75 14.52 -20.45 58.82 -76.67 -366.67 -
EY 2.18 -2.29 6.89 -4.89 1.70 -1.30 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 1.00 0.90 0.77 1.44 3.44 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 24/05/11 27/05/10 18/05/09 30/05/08 21/05/07 26/05/06 -
Price 0.09 0.05 0.16 0.08 0.11 0.19 0.20 -
P/RPS 3.40 2.50 3.71 4.04 3.81 10.84 9.56 -15.81%
P/EPS 37.50 -31.25 25.81 -18.18 64.71 -63.33 -133.33 -
EY 2.67 -3.20 3.88 -5.50 1.55 -1.58 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 1.78 0.80 0.85 1.19 1.25 -

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