[IFCAMSC] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.69%
YoY- -107.76%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 8,670 8,946 5,622 7,187 7,207 7,404 7,436 2.58%
PBT -1,311 996 -1,442 -192 1,535 2,194 1,389 -
Tax -116 -311 -15 78 9 -45 -122 -0.83%
NP -1,427 685 -1,457 -114 1,544 2,149 1,267 -
-
NP to SH -1,437 496 -1,569 -116 1,495 2,149 1,267 -
-
Tax Rate - 31.22% - - -0.59% 2.05% 8.78% -
Total Cost 10,097 8,261 7,079 7,301 5,663 5,255 6,169 8.55%
-
Net Worth 25,866 35,011 37,085 46,399 39,490 35,816 30,407 -2.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 25,866 35,011 37,085 46,399 39,490 35,816 30,407 -2.65%
NOSH 287,400 291,764 285,272 290,000 282,075 275,512 253,400 2.11%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -16.46% 7.66% -25.92% -1.59% 21.42% 29.02% 17.04% -
ROE -5.56% 1.42% -4.23% -0.25% 3.79% 6.00% 4.17% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.02 3.07 1.97 2.48 2.55 2.69 2.93 0.50%
EPS -0.50 0.17 -0.55 -0.04 0.53 0.78 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.13 0.16 0.14 0.13 0.12 -4.67%
Adjusted Per Share Value based on latest NOSH - 290,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.43 1.47 0.92 1.18 1.18 1.22 1.22 2.67%
EPS -0.24 0.08 -0.26 -0.02 0.25 0.35 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0576 0.061 0.0763 0.0649 0.0589 0.05 -2.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.09 0.10 0.17 0.20 0.20 0.37 0.38 -
P/RPS 2.98 3.26 8.63 8.07 7.83 13.77 12.95 -21.70%
P/EPS -18.00 58.82 -30.91 -500.00 37.74 47.44 76.00 -
EY -5.56 1.70 -3.24 -0.20 2.65 2.11 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.31 1.25 1.43 2.85 3.17 -17.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 21/11/07 27/11/06 28/11/05 05/11/04 04/11/03 -
Price 0.10 0.10 0.17 0.20 0.20 0.35 0.48 -
P/RPS 3.31 3.26 8.63 8.07 7.83 13.02 16.36 -23.36%
P/EPS -20.00 58.82 -30.91 -500.00 37.74 44.87 96.00 -
EY -5.00 1.70 -3.24 -0.20 2.65 2.23 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.83 1.31 1.25 1.43 2.69 4.00 -19.22%

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