[ICAP] QoQ Cumulative Quarter Result on 28-Feb-2022 [#3]

Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- -133.29%
YoY- -286.51%
Quarter Report
View:
Show?
Cumulative Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 5,215 3,283 7,099 4,899 3,421 2,413 6,530 -13.90%
PBT 1,161 1,275 -1,405 -1,555 -550 602 -613 -
Tax -401 -183 -633 -393 -285 -153 -583 -22.06%
NP 760 1,092 -2,038 -1,948 -835 449 -1,196 -
-
NP to SH 760 1,092 -2,038 -1,948 -835 449 -1,196 -
-
Tax Rate 34.54% 14.35% - - - 25.42% - -
Total Cost 4,455 2,191 9,137 6,847 4,256 1,964 7,726 -30.69%
-
Net Worth 467,599 448,000 446,600 478,800 511,000 485,800 425,599 6.46%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 467,599 448,000 446,600 478,800 511,000 485,800 425,599 6.46%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 14.57% 33.26% -28.71% -39.76% -24.41% 18.61% -18.32% -
ROE 0.16% 0.24% -0.46% -0.41% -0.16% 0.09% -0.28% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 3.73 2.35 5.07 3.50 2.44 1.72 4.66 -13.78%
EPS 0.54 0.78 -1.46 -1.39 -0.60 0.32 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.20 3.19 3.42 3.65 3.47 3.04 6.46%
Adjusted Per Share Value based on latest NOSH - 140,000
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 3.73 2.35 5.07 3.50 2.44 1.72 4.66 -13.78%
EPS 0.54 0.78 -1.46 -1.39 -0.60 0.32 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.20 3.19 3.42 3.65 3.47 3.04 6.46%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 2.00 1.94 2.08 2.05 2.35 2.07 1.90 -
P/RPS 53.69 82.73 41.02 58.58 96.17 120.10 40.74 20.18%
P/EPS 368.42 248.72 -142.89 -147.33 -394.01 645.43 -222.41 -
EY 0.27 0.40 -0.70 -0.68 -0.25 0.15 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.65 0.60 0.64 0.60 0.63 -3.19%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 18/01/23 11/10/22 20/07/22 27/04/22 24/01/22 11/10/21 17/08/21 -
Price 1.99 1.94 1.93 2.18 2.08 2.49 2.00 -
P/RPS 53.42 82.73 38.06 62.30 85.12 144.47 42.88 15.76%
P/EPS 366.58 248.72 -132.58 -156.67 -348.74 776.39 -234.11 -
EY 0.27 0.40 -0.75 -0.64 -0.29 0.13 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.61 0.64 0.57 0.72 0.66 -6.15%

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