[ICAP] QoQ Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
09-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -73.02%
YoY- 208.3%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 11,414 30,988 40,712 17,648 45,666 55,965 23,214 -37.67%
PBT 7,489 25,824 36,668 13,308 41,119 51,597 19,034 -46.27%
Tax -1,220 -1,998 -1,922 -2,764 -2,038 -1,769 -1,648 -18.15%
NP 6,269 23,825 34,746 10,544 39,081 49,828 17,386 -49.30%
-
NP to SH 6,269 23,825 34,746 10,544 39,081 49,828 17,386 -49.30%
-
Tax Rate 16.29% 7.74% 5.24% 20.77% 4.96% 3.43% 8.66% -
Total Cost 5,145 7,162 5,966 7,104 6,585 6,137 5,828 -7.96%
-
Net Worth 198,704 210,058 209,987 194,895 191,775 190,425 162,381 14.39%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 198,704 210,058 209,987 194,895 191,775 190,425 162,381 14.39%
NOSH 139,933 140,039 139,991 140,212 139,982 140,018 139,983 -0.02%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 54.92% 76.89% 85.35% 59.75% 85.58% 89.03% 74.89% -
ROE 3.15% 11.34% 16.55% 5.41% 20.38% 26.17% 10.71% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 8.16 22.13 29.08 12.59 32.62 39.97 16.58 -37.63%
EPS 4.48 17.01 24.82 7.52 27.91 35.59 12.42 -49.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.50 1.50 1.39 1.37 1.36 1.16 14.41%
Adjusted Per Share Value based on latest NOSH - 140,212
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 8.09 21.97 28.87 12.51 32.38 39.68 16.46 -37.69%
EPS 4.44 16.89 24.64 7.48 27.71 35.33 12.33 -49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4089 1.4894 1.4889 1.3819 1.3598 1.3502 1.1513 14.39%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.63 1.40 1.35 1.84 2.20 2.30 2.41 -
P/RPS 19.98 6.33 4.64 14.62 6.74 5.75 14.53 23.63%
P/EPS 36.38 8.23 5.44 24.47 7.88 6.46 19.40 52.01%
EY 2.75 12.15 18.39 4.09 12.69 15.47 5.15 -34.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.93 0.90 1.32 1.61 1.69 2.08 -32.61%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 25/06/09 08/04/09 08/01/09 09/09/08 20/06/08 23/04/08 08/01/08 -
Price 1.65 1.44 1.40 1.79 1.99 2.18 2.80 -
P/RPS 20.23 6.51 4.81 14.22 6.10 5.45 16.88 12.81%
P/EPS 36.83 8.46 5.64 23.80 7.13 6.13 22.54 38.68%
EY 2.72 11.81 17.73 4.20 14.03 16.32 4.44 -27.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.96 0.93 1.29 1.45 1.60 2.41 -38.55%

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