Highlights

[ICAP] YoY Quarter Result on 2019-02-28 [#3]

Stock [ICAP]: ICAPITAL.BIZ BERHAD
Announcement Date 22-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 28-Feb-2019  [#3]
Profit Trend QoQ -     -32.18%    YoY -     141.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 3,389 4,220 4,251 34,189 34,189 7,288 23,323 -31.99%
  YoY % -19.69% -0.73% -87.57% 0.00% 369.11% -68.75% -
  Horiz. % 14.53% 18.09% 18.23% 146.59% 146.59% 31.25% 100.00%
PBT 1,133 -731 443 32,382 32,382 3,331 20,443 -43.91%
  YoY % 254.99% -265.01% -98.63% 0.00% 872.14% -83.71% -
  Horiz. % 5.54% -3.58% 2.17% 158.40% 158.40% 16.29% 100.00%
Tax -526 -722 -405 -915 -915 -435 -264 14.77%
  YoY % 27.15% -78.27% 55.74% 0.00% -110.34% -64.77% -
  Horiz. % 199.24% 273.48% 153.41% 346.59% 346.59% 164.77% 100.00%
NP 607 -1,453 38 31,467 31,467 2,896 20,179 -50.36%
  YoY % 141.78% -3,923.68% -99.88% 0.00% 986.57% -85.65% -
  Horiz. % 3.01% -7.20% 0.19% 155.94% 155.94% 14.35% 100.00%
NP to SH 607 -1,453 38 31,467 31,467 2,896 20,179 -50.36%
  YoY % 141.78% -3,923.68% -99.88% 0.00% 986.57% -85.65% -
  Horiz. % 3.01% -7.20% 0.19% 155.94% 155.94% 14.35% 100.00%
Tax Rate 46.43 % - % 91.42 % 2.83 % 2.83 % 13.06 % 1.29 % 104.68%
  YoY % 0.00% 0.00% 3,130.39% 0.00% -78.33% 912.40% -
  Horiz. % 3,599.22% 0.00% 7,086.82% 219.38% 219.38% 1,012.40% 100.00%
Total Cost 2,782 5,673 4,213 2,722 2,722 4,392 3,144 -2.42%
  YoY % -50.96% 34.65% 54.78% 0.00% -38.02% 39.69% -
  Horiz. % 88.49% 180.44% 134.00% 86.58% 86.58% 139.69% 100.00%
Net Worth 457,799 487,200 443,800 422,799 - 411,600 417,200 1.87%
  YoY % -6.03% 9.78% 4.97% 0.00% 0.00% -1.34% -
  Horiz. % 109.73% 116.78% 106.38% 101.34% 0.00% 98.66% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 457,799 487,200 443,800 422,799 - 411,600 417,200 1.87%
  YoY % -6.03% 9.78% 4.97% 0.00% 0.00% -1.34% -
  Horiz. % 109.73% 116.78% 106.38% 101.34% 0.00% 98.66% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 -
  YoY % 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 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
NP Margin 17.91 % -34.43 % 0.89 % 92.04 % 92.04 % 39.74 % 86.52 % -27.01%
  YoY % 152.02% -3,968.54% -99.03% 0.00% 131.61% -54.07% -
  Horiz. % 20.70% -39.79% 1.03% 106.38% 106.38% 45.93% 100.00%
ROE 0.13 % -0.30 % 0.01 % 7.44 % - % 0.70 % 4.84 % -51.47%
  YoY % 143.33% -3,100.00% -99.87% 0.00% 0.00% -85.54% -
  Horiz. % 2.69% -6.20% 0.21% 153.72% 0.00% 14.46% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 2.42 3.01 3.04 24.42 24.42 5.21 16.66 -32.00%
  YoY % -19.60% -0.99% -87.55% 0.00% 368.71% -68.73% -
  Horiz. % 14.53% 18.07% 18.25% 146.58% 146.58% 31.27% 100.00%
EPS 0.43 -1.04 0.03 22.48 22.48 2.07 14.41 -50.44%
  YoY % 141.35% -3,566.67% -99.87% 0.00% 985.99% -85.63% -
  Horiz. % 2.98% -7.22% 0.21% 156.00% 156.00% 14.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2700 3.4800 3.1700 3.0200 - 2.9400 2.9800 1.87%
  YoY % -6.03% 9.78% 4.97% 0.00% 0.00% -1.34% -
  Horiz. % 109.73% 116.78% 106.38% 101.34% 0.00% 98.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 2.42 3.01 3.04 24.42 24.42 5.21 16.66 -32.00%
  YoY % -19.60% -0.99% -87.55% 0.00% 368.71% -68.73% -
  Horiz. % 14.53% 18.07% 18.25% 146.58% 146.58% 31.27% 100.00%
EPS 0.43 -1.04 0.03 22.48 22.48 2.07 14.41 -50.44%
  YoY % 141.35% -3,566.67% -99.87% 0.00% 985.99% -85.63% -
  Horiz. % 2.98% -7.22% 0.21% 156.00% 156.00% 14.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2700 3.4800 3.1700 3.0200 - 2.9400 2.9800 1.87%
  YoY % -6.03% 9.78% 4.97% 0.00% 0.00% -1.34% -
  Horiz. % 109.73% 116.78% 106.38% 101.34% 0.00% 98.66% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 -
Price 2.4100 2.7200 2.4100 2.2600 2.2600 2.4000 2.3700 -
P/RPS 99.56 90.24 79.37 9.25 9.25 46.10 14.23 47.53%
  YoY % 10.33% 13.70% 758.05% 0.00% -79.93% 223.96% -
  Horiz. % 699.65% 634.15% 557.77% 65.00% 65.00% 323.96% 100.00%
P/EPS 555.85 -262.08 8,878.95 10.05 10.05 116.02 16.44 102.14%
  YoY % 312.09% -102.95% 88,247.77% 0.00% -91.34% 605.72% -
  Horiz. % 3,381.08% -1,594.16% 54,008.21% 61.13% 61.13% 705.72% 100.00%
EY 0.18 -0.38 0.01 9.95 9.95 0.86 6.08 -50.52%
  YoY % 147.37% -3,900.00% -99.90% 0.00% 1,056.98% -85.86% -
  Horiz. % 2.96% -6.25% 0.16% 163.65% 163.65% 14.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.78 0.76 0.75 0.00 0.82 0.80 -1.55%
  YoY % -5.13% 2.63% 1.33% 0.00% 0.00% 2.50% -
  Horiz. % 92.50% 97.50% 95.00% 93.75% 0.00% 102.50% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 22/04/19 09/04/18 14/04/17 13/04/16 - 18/03/15 15/04/14 -
Price 2.3500 2.4700 2.4500 2.2900 0.0000 2.3500 2.4000 -
P/RPS 97.08 81.94 80.69 9.38 0.00 45.14 14.41 46.42%
  YoY % 18.48% 1.55% 760.23% 0.00% 0.00% 213.25% -
  Horiz. % 673.70% 568.63% 559.96% 65.09% 0.00% 313.25% 100.00%
P/EPS 542.01 -237.99 9,026.32 10.19 0.00 113.60 16.65 100.61%
  YoY % 327.74% -102.64% 88,480.18% 0.00% 0.00% 582.28% -
  Horiz. % 3,255.32% -1,429.37% 54,212.13% 61.20% 0.00% 682.28% 100.00%
EY 0.18 -0.42 0.01 9.82 0.00 0.88 6.01 -50.40%
  YoY % 142.86% -4,300.00% -99.90% 0.00% 0.00% -85.36% -
  Horiz. % 3.00% -6.99% 0.17% 163.39% 0.00% 14.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.71 0.77 0.76 0.00 0.80 0.81 -2.33%
  YoY % 1.41% -7.79% 1.32% 0.00% 0.00% -1.23% -
  Horiz. % 88.89% 87.65% 95.06% 93.83% 0.00% 98.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers