[IFCAMSC] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	32,684	20,072	23,156	21,648	22,996	9.18%
YoY %	62.83%	-13.32%	6.97%	-5.86%	-	-
Horiz. %	142.13%	87.28%	100.70%	94.14%	100.00%	-
PBT	3,388	-3,200	-1,060	2,340	3,764	-2.59%
YoY %	205.88%	-201.89%	-145.30%	-37.83%	-	-
Horiz. %	90.01%	-85.02%	-28.16%	62.17%	100.00%	-
Tax	-892	-28	-800	148	-68	90.22%
YoY %	-3,085.71%	96.50%	-640.54%	317.65%	-	-
Horiz. %	1,311.76%	41.18%	1,176.47%	-217.65%	100.00%	-
NP	2,496	-3,228	-1,860	2,488	3,696	-9.34%
YoY %	177.32%	-73.55%	-174.76%	-32.68%	-	-
Horiz. %	67.53%	-87.34%	-50.32%	67.32%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,924	-3,436	-1,660	2,488	3,696	-15.04%
YoY %	156.00%	-106.99%	-166.72%	-32.68%	-	-
Horiz. %	52.06%	-92.97%	-44.91%	67.32%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	26.33%	-	-	-6.32%	1.81%	-
YoY %	0.00%	-	-	-449.17%	-	-
Horiz. %	1,454.70%	-	-	-349.17%	100.00%	-
Total Cost	30,188	23,300	25,016	19,160	19,300	11.82%
YoY %	29.56%	-6.86%	30.56%	-0.73%	-	-
Horiz. %	156.41%	120.73%	129.62%	99.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	36,782	45,813	44,266	42,409	33,599	2.28%
YoY %	-19.71%	3.49%	4.38%	26.22%	-	-
Horiz. %	109.47%	136.35%	131.75%	126.22%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	36,782	45,813	44,266	42,409	33,599	2.28%
YoY %	-19.71%	3.49%	4.38%	26.22%	-	-
Horiz. %	109.47%	136.35%	131.75%	126.22%	100.00%	-
NOSH	282,941	286,333	276,666	282,727	279,999	0.26%
YoY %	-1.18%	3.49%	-2.14%	0.97%	-	-
Horiz. %	101.05%	102.26%	98.81%	100.97%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	7.64%	-16.08%	-8.03%	11.49%	16.07%	-
YoY %	147.51%	-100.25%	-169.89%	-28.50%	-	-
Horiz. %	47.54%	-100.06%	-49.97%	71.50%	100.00%	-
ROE	5.23%	-7.50%	-3.75%	5.87%	11.00%	-
YoY %	169.73%	-100.00%	-163.88%	-46.64%	-	-
Horiz. %	47.55%	-68.18%	-34.09%	53.36%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	11.55	7.01	8.37	7.66	8.21	8.90%
YoY %	64.76%	-16.25%	9.27%	-6.70%	-	-
Horiz. %	140.68%	85.38%	101.95%	93.30%	100.00%	-
EPS	0.68	-1.20	-0.60	0.88	1.32	-15.27%
YoY %	156.67%	-100.00%	-168.18%	-33.33%	-	-
Horiz. %	51.52%	-90.91%	-45.45%	66.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.13	0.16	0.16	0.15	0.12	2.01%
YoY %	-18.75%	0.00%	6.67%	25.00%	-	-
Horiz. %	108.33%	133.33%	133.33%	125.00%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 282,727
RPS	5.35	3.28	3.79	3.54	3.76	9.21%
YoY %	63.11%	-13.46%	7.06%	-5.85%	-	-
Horiz. %	142.29%	87.23%	100.80%	94.15%	100.00%	-
EPS	0.31	-0.56	-0.27	0.41	0.60	-15.20%
YoY %	155.36%	-107.41%	-165.85%	-31.67%	-	-
Horiz. %	51.67%	-93.33%	-45.00%	68.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0602	0.075	0.0724	0.0694	0.055	2.28%
YoY %	-19.73%	3.59%	4.32%	26.18%	-	-
Horiz. %	109.45%	136.36%	131.64%	126.18%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.10	0.23	0.55	0.27	0.41	-
P/RPS	0.87	3.28	6.57	3.53	4.99	-35.36%
YoY %	-73.48%	-50.08%	86.12%	-29.26%	-	-
Horiz. %	17.43%	65.73%	131.66%	70.74%	100.00%	-
P/EPS	14.71	-19.17	-91.67	30.68	31.06	-17.03%
YoY %	176.73%	79.09%	-398.79%	-1.22%	-	-
Horiz. %	47.36%	-61.72%	-295.14%	98.78%	100.00%	-
EY	6.80	-5.22	-1.09	3.26	3.22	20.53%
YoY %	230.27%	-378.90%	-133.44%	1.24%	-	-
Horiz. %	211.18%	-162.11%	-33.85%	101.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.77	1.44	3.44	1.80	3.42	-31.09%
YoY %	-46.53%	-58.14%	91.11%	-47.37%	-	-
Horiz. %	22.51%	42.11%	100.58%	52.63%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	21/05/07	26/05/06	24/05/05	27/05/04	-
Price	0.11	0.19	0.20	0.22	0.38	-
P/RPS	0.95	2.71	2.39	2.87	4.63	-32.67%
YoY %	-64.94%	13.39%	-16.72%	-38.01%	-	-
Horiz. %	20.52%	58.53%	51.62%	61.99%	100.00%	-
P/EPS	16.18	-15.83	-33.33	25.00	28.79	-13.40%
YoY %	202.21%	52.51%	-233.32%	-13.16%	-	-
Horiz. %	56.20%	-54.98%	-115.77%	86.84%	100.00%	-
EY	6.18	-6.32	-3.00	4.00	3.47	15.51%
YoY %	197.78%	-110.67%	-175.00%	15.27%	-	-
Horiz. %	178.10%	-182.13%	-86.46%	115.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.85	1.19	1.25	1.47	3.17	-28.02%
YoY %	-28.57%	-4.80%	-14.97%	-53.63%	-	-
Horiz. %	26.81%	37.54%	39.43%	46.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos