[ICAP] QoQ Annualized Quarter Result on 31-May-2006 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- -1.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 23,805 32,070 10,212 3,347 3,054 2,450 0 -
PBT 20,956 29,292 7,408 -630 -1,217 -2,776 -848 -
Tax -2,422 -2,636 -464 -603 0 0 0 -
NP 18,533 26,656 6,944 -1,233 -1,217 -2,776 -848 -
-
NP to SH 18,533 26,656 6,944 -1,233 -1,217 -2,776 -848 -
-
Tax Rate 11.56% 9.00% 6.26% - - - - -
Total Cost 5,272 5,414 3,268 4,580 4,271 5,226 848 239.23%
-
Net Worth 152,578 152,599 139,999 85,361 67,452 32,562 -351 -
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 152,578 152,599 139,999 85,361 67,452 32,562 -351 -
NOSH 139,979 139,999 139,999 86,223 68,134 32,890 0 -
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 77.85% 83.12% 68.00% -36.84% -39.85% -113.31% 0.00% -
ROE 12.15% 17.47% 4.96% -1.44% -1.80% -8.53% 0.00% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 17.01 22.91 7.29 3.88 4.48 7.45 0.00 -
EPS 13.24 19.04 4.96 -1.43 -1.79 -8.44 -42,400,000.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.00 0.99 0.99 0.99 -175,550.00 -
Adjusted Per Share Value based on latest NOSH - 35,444
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 16.88 22.74 7.24 2.37 2.17 1.74 0.00 -
EPS 13.14 18.90 4.92 -0.87 -0.86 -1.97 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0818 1.082 0.9927 0.6052 0.4783 0.2309 -0.0025 -
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 - -
Price 1.49 1.44 1.28 1.25 1.17 1.12 0.00 -
P/RPS 8.76 6.29 17.55 32.20 26.10 15.04 0.00 -
P/EPS 11.25 7.56 25.81 -87.41 -65.49 -13.27 0.00 -
EY 8.89 13.22 3.88 -1.14 -1.53 -7.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.32 1.28 1.26 1.18 1.13 0.00 -
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 14/03/07 15/12/06 15/09/06 19/06/06 29/03/06 06/01/06 14/10/05 -
Price 1.43 1.41 1.31 1.23 1.17 1.08 0.00 -
P/RPS 8.41 6.16 17.96 31.69 26.10 14.50 0.00 -
P/EPS 10.80 7.41 26.41 -86.01 -65.49 -12.80 0.00 -
EY 9.26 13.50 3.79 -1.16 -1.53 -7.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.29 1.31 1.24 1.18 1.09 0.00 -

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 ⃤ & 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