[ICAP] QoQ Annualized Quarter Result on 29-Feb-2016 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
13-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ-0.0%
YoY- 118.99%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 11,246 16,336 44,035 53,948 53,948 12,544 13,760 -14.88%
PBT 2,244 8,548 23,718 31,504 31,504 -17,508 -35,344 -
Tax -1,192 -2,032 -2,358 -2,372 -2,372 -1,728 -1,772 -27.14%
NP 1,052 6,516 21,360 29,132 29,132 -19,236 -37,116 -
-
NP to SH 1,052 6,516 21,360 29,132 29,132 19,236 -37,116 -
-
Tax Rate 53.12% 23.77% 9.94% 7.53% 7.53% - - -
Total Cost 10,194 9,820 22,675 24,816 24,816 31,780 50,876 -72.30%
-
Net Worth 431,199 433,999 424,199 422,799 0 413,000 389,199 8.52%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 431,199 433,999 424,199 422,799 0 413,000 389,199 8.52%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 9.35% 39.89% 48.51% 54.00% 54.00% -153.35% -269.74% -
ROE 0.24% 1.50% 5.04% 6.89% 0.00% 4.66% -9.54% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 8.03 11.67 31.45 38.53 38.53 8.96 9.83 -14.91%
EPS 0.76 4.64 15.26 20.81 20.81 -13.74 -26.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.10 3.03 3.02 0.00 2.95 2.78 8.52%
Adjusted Per Share Value based on latest NOSH - 140,000
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 7.97 11.58 31.22 38.25 38.25 8.89 9.76 -14.94%
EPS 0.75 4.62 15.15 20.66 20.66 13.64 -26.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0574 3.0772 3.0077 2.9978 0.00 2.9283 2.7596 8.52%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 2.46 2.31 2.29 2.26 2.26 2.32 2.13 -
P/RPS 30.62 19.80 7.28 5.86 5.86 25.89 21.67 31.80%
P/EPS 327.38 49.63 15.01 10.86 10.86 16.89 -8.03 -
EY 0.31 2.01 6.66 9.21 9.21 5.92 -12.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.76 0.75 0.00 0.79 0.77 3.09%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 09/01/17 24/10/16 21/07/16 13/04/16 - 13/01/16 28/10/15 -
Price 2.46 2.44 2.26 2.29 0.00 2.29 2.28 -
P/RPS 30.62 20.91 7.19 5.94 0.00 25.56 23.20 24.81%
P/EPS 327.38 52.42 14.81 11.01 0.00 16.67 -8.60 -
EY 0.31 1.91 6.75 9.09 0.00 6.00 -11.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.75 0.76 0.00 0.78 0.82 -1.95%

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