[ICAP] QoQ Annualized Quarter Result on 31-Aug-2017 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
05-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- 454.44%
YoY- 37.08%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 24,876 16,376 16,124 18,992 13,440 13,165 11,246 69.84%
PBT 11,138 2,601 5,364 10,860 3,104 2,086 2,244 191.25%
Tax -2,236 -2,210 -1,872 -1,928 -1,493 -1,336 -1,192 52.15%
NP 8,902 390 3,492 8,932 1,611 750 1,052 315.79%
-
NP to SH 8,902 390 3,492 8,932 1,611 750 1,052 315.79%
-
Tax Rate 20.08% 84.97% 34.90% 17.75% 48.10% 64.05% 53.12% -
Total Cost 15,974 15,985 12,632 10,060 11,829 12,414 10,194 34.94%
-
Net Worth 498,399 487,200 494,199 473,200 463,399 443,800 431,199 10.14%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 498,399 487,200 494,199 473,200 463,399 443,800 431,199 10.14%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 35.79% 2.39% 21.66% 47.03% 11.99% 5.70% 9.35% -
ROE 1.79% 0.08% 0.71% 1.89% 0.35% 0.17% 0.24% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 17.77 11.70 11.52 13.57 9.60 9.40 8.03 69.89%
EPS 6.36 0.28 2.50 6.40 1.15 0.53 0.76 312.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.48 3.53 3.38 3.31 3.17 3.08 10.14%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 17.77 11.70 11.52 13.57 9.60 9.40 8.03 69.89%
EPS 6.36 0.28 2.50 6.40 1.15 0.53 0.76 312.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.48 3.53 3.38 3.31 3.17 3.08 10.14%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 2.59 2.72 2.79 2.69 2.64 2.41 2.46 -
P/RPS 14.58 23.25 24.22 19.83 27.50 25.63 30.62 -39.05%
P/EPS 40.73 974.75 111.86 42.16 229.42 449.47 327.38 -75.11%
EY 2.46 0.10 0.89 2.37 0.44 0.22 0.31 298.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.79 0.80 0.80 0.76 0.80 -5.92%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 30/07/18 09/04/18 22/01/18 05/10/17 17/07/17 14/04/17 09/01/17 -
Price 2.80 2.47 2.81 2.69 2.58 2.45 2.46 -
P/RPS 15.76 21.12 24.40 19.83 26.88 26.05 30.62 -35.80%
P/EPS 44.04 885.16 112.66 42.16 224.21 456.93 327.38 -73.77%
EY 2.27 0.11 0.89 2.37 0.45 0.22 0.31 277.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.80 0.80 0.78 0.77 0.80 -0.83%

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