[IFCAMSC] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -216.87%
YoY- -106.99%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 12,430 5,640 8,171 5,018 5,789 5,412 5,749 13.70%
PBT 2,169 -1,176 847 -800 -265 585 941 14.92%
Tax -3 -72 -223 -7 -200 37 -17 -25.09%
NP 2,166 -1,248 624 -807 -465 622 924 15.24%
-
NP to SH 1,788 -1,252 481 -859 -415 622 924 11.62%
-
Tax Rate 0.14% - 26.33% - - -6.32% 1.81% -
Total Cost 10,264 6,888 7,547 5,825 6,254 4,790 4,825 13.39%
-
Net Worth 25,954 28,454 36,782 45,813 44,266 42,409 33,599 -4.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 25,954 28,454 36,782 45,813 44,266 42,409 33,599 -4.20%
NOSH 288,387 284,545 282,941 286,333 276,666 282,727 279,999 0.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.43% -22.13% 7.64% -16.08% -8.03% 11.49% 16.07% -
ROE 6.89% -4.40% 1.31% -1.88% -0.94% 1.47% 2.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.31 1.98 2.89 1.75 2.09 1.91 2.05 13.17%
EPS 0.62 -0.44 0.17 -0.30 -0.15 0.22 0.33 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.13 0.16 0.16 0.15 0.12 -4.67%
Adjusted Per Share Value based on latest NOSH - 286,333
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.04 0.93 1.34 0.82 0.95 0.89 0.95 13.57%
EPS 0.29 -0.21 0.08 -0.14 -0.07 0.10 0.15 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0468 0.0605 0.0753 0.0728 0.0697 0.0552 -4.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.09 0.09 0.10 0.23 0.55 0.27 0.41 -
P/RPS 2.09 4.54 3.46 13.12 26.29 14.11 19.97 -31.34%
P/EPS 14.52 -20.45 58.82 -76.67 -366.67 122.73 124.24 -30.06%
EY 6.89 -4.89 1.70 -1.30 -0.27 0.81 0.80 43.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 0.77 1.44 3.44 1.80 3.42 -18.52%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 18/05/09 30/05/08 21/05/07 26/05/06 24/05/05 27/05/04 -
Price 0.16 0.08 0.11 0.19 0.20 0.22 0.38 -
P/RPS 3.71 4.04 3.81 10.84 9.56 11.49 18.51 -23.49%
P/EPS 25.81 -18.18 64.71 -63.33 -133.33 100.00 115.15 -22.05%
EY 3.88 -5.50 1.55 -1.58 -0.75 1.00 0.87 28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.80 0.85 1.19 1.25 1.47 3.17 -9.16%

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