[ICAP] QoQ Annualized Quarter Result on 30-Nov-2014 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 63.01%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 13,760 21,808 23,912 21,292 14,104 43,682 45,872 -55.09%
PBT -35,344 11,391 13,905 14,196 7,080 35,045 37,685 -
Tax -1,772 -909 -602 -34 1,608 -1,599 -1,632 5.62%
NP -37,116 10,482 13,302 14,162 8,688 33,446 36,053 -
-
NP to SH -37,116 10,482 13,302 14,162 8,688 33,446 36,053 -
-
Tax Rate - 7.98% 4.33% 0.24% -22.71% 4.56% 4.33% -
Total Cost 50,876 11,326 10,609 7,130 5,416 10,236 9,818 198.55%
-
Net Worth 389,199 406,000 411,600 420,000 429,799 426,999 417,200 -4.51%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - 13,300 17,733 -
Div Payout % - - - - - 39.77% 49.19% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 389,199 406,000 411,600 420,000 429,799 426,999 417,200 -4.51%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin -269.74% 48.06% 55.63% 66.51% 61.60% 76.57% 78.60% -
ROE -9.54% 2.58% 3.23% 3.37% 2.02% 7.83% 8.64% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 9.83 15.58 17.08 15.21 10.07 31.20 32.77 -55.09%
EPS -26.52 7.49 9.51 10.12 6.20 23.89 25.75 -
DPS 0.00 0.00 0.00 0.00 0.00 9.50 12.67 -
NAPS 2.78 2.90 2.94 3.00 3.07 3.05 2.98 -4.51%
Adjusted Per Share Value based on latest NOSH - 140,000
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 9.76 15.46 16.95 15.10 10.00 30.97 32.52 -55.07%
EPS -26.32 7.43 9.43 10.04 6.16 23.71 25.56 -
DPS 0.00 0.00 0.00 0.00 0.00 9.43 12.57 -
NAPS 2.7596 2.8787 2.9184 2.978 3.0474 3.0276 2.9581 -4.51%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 2.13 2.32 2.40 2.38 2.43 2.52 2.37 -
P/RPS 21.67 14.89 14.05 15.65 24.12 8.08 7.23 107.46%
P/EPS -8.03 30.99 25.26 23.53 39.16 10.55 9.20 -
EY -12.45 3.23 3.96 4.25 2.55 9.48 10.87 -
DY 0.00 0.00 0.00 0.00 0.00 3.77 5.34 -
P/NAPS 0.77 0.80 0.82 0.79 0.79 0.83 0.80 -2.50%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/10/15 30/07/15 18/03/15 27/01/15 10/10/14 09/07/14 15/04/14 -
Price 2.28 2.24 2.35 2.39 2.40 2.50 2.40 -
P/RPS 23.20 14.38 13.76 15.71 23.82 8.01 7.32 115.31%
P/EPS -8.60 29.92 24.73 23.63 38.67 10.46 9.32 -
EY -11.63 3.34 4.04 4.23 2.59 9.56 10.73 -
DY 0.00 0.00 0.00 0.00 0.00 3.80 5.28 -
P/NAPS 0.82 0.77 0.80 0.80 0.78 0.82 0.81 0.81%

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