[IFCAMSC] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 20.84%
YoY- 10.87%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 32,424 37,273 30,471 28,372 25,429 27,086 24,666 4.66%
PBT -2,264 -2,241 -4,873 -4,574 -5,493 2,274 7,007 -
Tax -445 625 129 -34 -76 -1,114 122 -
NP -2,709 -1,616 -4,744 -4,608 -5,569 1,160 7,129 -
-
NP to SH -2,565 -620 -4,667 -4,831 -5,420 1,171 7,117 -
-
Tax Rate - - - - - 48.99% -1.74% -
Total Cost 35,133 38,889 35,215 32,980 30,998 25,926 17,537 12.27%
-
Net Worth 38,747 29,125 28,384 34,482 40,066 49,199 42,750 -1.62%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - 4,158 -
Div Payout % - - - - - - 58.43% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 38,747 29,125 28,384 34,482 40,066 49,199 42,750 -1.62%
NOSH 430,526 291,250 283,846 287,352 286,187 307,500 285,000 7.11%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -8.35% -4.34% -15.57% -16.24% -21.90% 4.28% 28.90% -
ROE -6.62% -2.13% -16.44% -14.01% -13.53% 2.38% 16.65% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.53 12.80 10.74 9.87 8.89 8.81 8.65 -2.28%
EPS -0.60 -0.21 -1.64 -1.68 -1.89 0.38 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
NAPS 0.09 0.10 0.10 0.12 0.14 0.16 0.15 -8.15%
Adjusted Per Share Value based on latest NOSH - 287,352
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.33 6.13 5.01 4.66 4.18 4.45 4.05 4.68%
EPS -0.42 -0.10 -0.77 -0.79 -0.89 0.19 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.0637 0.0479 0.0467 0.0567 0.0659 0.0809 0.0703 -1.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.05 0.19 0.08 0.10 0.20 0.23 0.21 -
P/RPS 0.66 1.48 0.75 1.01 2.25 2.61 2.43 -19.51%
P/EPS -8.39 -89.25 -4.87 -5.95 -10.56 60.40 8.41 -
EY -11.92 -1.12 -20.55 -16.81 -9.47 1.66 11.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
P/NAPS 0.56 1.90 0.80 0.83 1.43 1.44 1.40 -14.15%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 25/08/10 25/08/09 29/08/08 14/08/07 28/08/06 25/08/05 -
Price 0.06 0.14 0.08 0.09 0.19 0.19 0.19 -
P/RPS 0.80 1.09 0.75 0.91 2.14 2.16 2.20 -15.50%
P/EPS -10.07 -65.77 -4.87 -5.35 -10.03 49.89 7.61 -
EY -9.93 -1.52 -20.55 -18.68 -9.97 2.00 13.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.68 -
P/NAPS 0.67 1.40 0.80 0.75 1.36 1.19 1.27 -10.10%

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