Highlights

[ICAP] QoQ Quarter Result on 2018-11-30 [#2]

Stock [ICAP]: ICAPITAL.BIZ BERHAD UNIT
Announcement Date 30-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     -53.19%    YoY -     283.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 3,389 3,534 4,487 12,594 4,220 3,314 4,748 -20.18%
  QoQ % -4.10% -21.24% -64.37% 198.44% 27.34% -30.20% -
  Horiz. % 71.38% 74.43% 94.50% 265.25% 88.88% 69.80% 100.00%
PBT 1,133 1,391 2,429 9,187 -731 -33 2,715 -44.25%
  QoQ % -18.55% -42.73% -73.56% 1,356.77% -2,115.15% -101.22% -
  Horiz. % 41.73% 51.23% 89.47% 338.38% -26.92% -1.22% 100.00%
Tax -526 -496 -517 -578 -722 -454 -482 6.01%
  QoQ % -6.05% 4.06% 10.55% 19.94% -59.03% 5.81% -
  Horiz. % 109.13% 102.90% 107.26% 119.92% 149.79% 94.19% 100.00%
NP 607 895 1,912 8,609 -1,453 -487 2,233 -58.14%
  QoQ % -32.18% -53.19% -77.79% 692.50% -198.36% -121.81% -
  Horiz. % 27.18% 40.08% 85.62% 385.54% -65.07% -21.81% 100.00%
NP to SH 607 895 1,912 8,609 -1,453 -487 2,233 -58.14%
  QoQ % -32.18% -53.19% -77.79% 692.50% -198.36% -121.81% -
  Horiz. % 27.18% 40.08% 85.62% 385.54% -65.07% -21.81% 100.00%
Tax Rate 46.43 % 35.66 % 21.28 % 6.29 % - % - % 17.75 % 90.18%
  QoQ % 30.20% 67.58% 238.31% 0.00% 0.00% 0.00% -
  Horiz. % 261.58% 200.90% 119.89% 35.44% 0.00% 0.00% 100.00%
Total Cost 2,782 2,639 2,575 3,985 5,673 3,801 2,515 6.98%
  QoQ % 5.42% 2.49% -35.38% -29.75% 49.25% 51.13% -
  Horiz. % 110.62% 104.93% 102.39% 158.45% 225.57% 151.13% 100.00%
Net Worth 457,799 471,799 498,399 498,399 487,200 494,199 473,200 -2.19%
  QoQ % -2.97% -5.34% 0.00% 2.30% -1.42% 4.44% -
  Horiz. % 96.75% 99.70% 105.33% 105.33% 102.96% 104.44% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 457,799 471,799 498,399 498,399 487,200 494,199 473,200 -2.19%
  QoQ % -2.97% -5.34% 0.00% 2.30% -1.42% 4.44% -
  Horiz. % 96.75% 99.70% 105.33% 105.33% 102.96% 104.44% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 17.91 % 25.33 % 42.61 % 68.36 % -34.43 % -14.70 % 47.03 % -47.55%
  QoQ % -29.29% -40.55% -37.67% 298.55% -134.22% -131.26% -
  Horiz. % 38.08% 53.86% 90.60% 145.35% -73.21% -31.26% 100.00%
ROE 0.13 % 0.19 % 0.38 % 1.73 % -0.30 % -0.10 % 0.47 % -57.65%
  QoQ % -31.58% -50.00% -78.03% 676.67% -200.00% -121.28% -
  Horiz. % 27.66% 40.43% 80.85% 368.09% -63.83% -21.28% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 2.42 2.52 3.21 9.00 3.01 2.37 3.39 -20.17%
  QoQ % -3.97% -21.50% -64.33% 199.00% 27.00% -30.09% -
  Horiz. % 71.39% 74.34% 94.69% 265.49% 88.79% 69.91% 100.00%
EPS 0.43 0.64 1.37 6.15 -1.04 -0.35 1.60 -58.45%
  QoQ % -32.81% -53.28% -77.72% 691.35% -197.14% -121.88% -
  Horiz. % 26.88% 40.00% 85.62% 384.38% -65.00% -21.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2700 3.3700 3.5600 3.5600 3.4800 3.5300 3.3800 -2.19%
  QoQ % -2.97% -5.34% 0.00% 2.30% -1.42% 4.44% -
  Horiz. % 96.75% 99.70% 105.33% 105.33% 102.96% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,162
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 2.42 2.52 3.21 9.00 3.01 2.37 3.39 -20.17%
  QoQ % -3.97% -21.50% -64.33% 199.00% 27.00% -30.09% -
  Horiz. % 71.39% 74.34% 94.69% 265.49% 88.79% 69.91% 100.00%
EPS 0.43 0.64 1.37 6.15 -1.04 -0.35 1.60 -58.45%
  QoQ % -32.81% -53.28% -77.72% 691.35% -197.14% -121.88% -
  Horiz. % 26.88% 40.00% 85.62% 384.38% -65.00% -21.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2700 3.3700 3.5600 3.5600 3.4800 3.5300 3.3800 -2.19%
  QoQ % -2.97% -5.34% 0.00% 2.30% -1.42% 4.44% -
  Horiz. % 96.75% 99.70% 105.33% 105.33% 102.96% 104.44% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 2.4100 2.6200 2.7700 2.5900 2.7200 2.7900 2.6900 -
P/RPS 99.56 103.79 86.43 28.79 90.24 117.86 79.32 16.41%
  QoQ % -4.08% 20.09% 200.21% -68.10% -23.43% 48.59% -
  Horiz. % 125.52% 130.85% 108.96% 36.30% 113.77% 148.59% 100.00%
P/EPS 555.85 409.83 202.82 42.12 -262.08 -802.05 168.65 121.95%
  QoQ % 35.63% 102.07% 381.53% 116.07% 67.32% -575.57% -
  Horiz. % 329.59% 243.01% 120.26% 24.97% -155.40% -475.57% 100.00%
EY 0.18 0.24 0.49 2.37 -0.38 -0.12 0.59 -54.78%
  QoQ % -25.00% -51.02% -79.32% 723.68% -216.67% -120.34% -
  Horiz. % 30.51% 40.68% 83.05% 401.69% -64.41% -20.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.78 0.78 0.73 0.78 0.79 0.80 -5.08%
  QoQ % -5.13% 0.00% 6.85% -6.41% -1.27% -1.25% -
  Horiz. % 92.50% 97.50% 97.50% 91.25% 97.50% 98.75% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 22/04/19 30/01/19 17/10/18 30/07/18 09/04/18 22/01/18 05/10/17 -
Price 2.3500 2.3900 2.7600 2.8000 2.4700 2.8100 2.6900 -
P/RPS 97.08 94.68 86.12 31.13 81.94 118.71 79.32 14.46%
  QoQ % 2.53% 9.94% 176.65% -62.01% -30.97% 49.66% -
  Horiz. % 122.39% 119.36% 108.57% 39.25% 103.30% 149.66% 100.00%
P/EPS 542.01 373.85 202.09 45.53 -237.99 -807.80 168.65 118.24%
  QoQ % 44.98% 84.99% 343.86% 119.13% 70.54% -578.98% -
  Horiz. % 321.38% 221.67% 119.83% 27.00% -141.11% -478.98% 100.00%
EY 0.18 0.27 0.49 2.20 -0.42 -0.12 0.59 -54.78%
  QoQ % -33.33% -44.90% -77.73% 623.81% -250.00% -120.34% -
  Horiz. % 30.51% 45.76% 83.05% 372.88% -71.19% -20.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.71 0.78 0.79 0.71 0.80 0.80 -6.80%
  QoQ % 1.41% -8.97% -1.27% 11.27% -11.25% 0.00% -
  Horiz. % 90.00% 88.75% 97.50% 98.75% 88.75% 100.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Stock at low : E&O My Trading Adventure
6. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. This One Habit Will Make You Poor Forever Good Articles to Share
Partners & Brokers