[IFCAMSC] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 41.05%
YoY- 81.12%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 10,420 8,043 9,148 8,578 6,339 6,453 6,485 8.21%
PBT 1,251 799 152 -784 -4,043 -5,336 155 41.58%
Tax 16 0 2 0 98 -9 -197 -
NP 1,267 799 154 -784 -3,945 -5,345 -42 -
-
NP to SH 1,613 818 466 -738 -3,908 -5,180 -123 -
-
Tax Rate -1.28% 0.00% -1.32% - - - 127.10% -
Total Cost 9,153 7,244 8,994 9,362 10,284 11,798 6,527 5.79%
-
Net Worth 40,324 38,747 29,125 28,384 34,482 40,066 49,199 -3.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 40,324 38,747 29,125 28,384 34,482 40,066 49,199 -3.25%
NOSH 403,249 430,526 291,250 283,846 287,352 286,187 307,500 4.61%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.16% 9.93% 1.68% -9.14% -62.23% -82.83% -0.65% -
ROE 4.00% 2.11% 1.60% -2.60% -11.33% -12.93% -0.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.58 1.87 3.14 3.02 2.21 2.25 2.11 3.40%
EPS 0.40 0.19 0.16 -0.26 -1.36 -1.81 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.10 0.10 0.12 0.14 0.16 -7.52%
Adjusted Per Share Value based on latest NOSH - 283,846
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.71 1.32 1.50 1.41 1.04 1.06 1.07 8.11%
EPS 0.27 0.13 0.08 -0.12 -0.64 -0.85 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0663 0.0637 0.0479 0.0467 0.0567 0.0659 0.0809 -3.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.10 0.05 0.19 0.08 0.10 0.20 0.23 -
P/RPS 3.87 2.68 6.05 2.65 4.53 8.87 10.91 -15.85%
P/EPS 25.00 26.32 118.75 -30.77 -7.35 -11.05 -575.00 -
EY 4.00 3.80 0.84 -3.25 -13.60 -9.05 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.56 1.90 0.80 0.83 1.43 1.44 -5.89%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 16/08/11 25/08/10 25/08/09 29/08/08 14/08/07 28/08/06 -
Price 0.09 0.06 0.14 0.08 0.09 0.19 0.19 -
P/RPS 3.48 3.21 4.46 2.65 4.08 8.43 9.01 -14.64%
P/EPS 22.50 31.58 87.50 -30.77 -6.62 -10.50 -475.00 -
EY 4.44 3.17 1.14 -3.25 -15.11 -9.53 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 1.40 0.80 0.75 1.36 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