[ICAP] QoQ Cumulative Quarter Result on 30-Nov-2005 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
06-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -554.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 2,553 3,347 2,291 1,225 0 0 0 -
PBT 1,852 -630 -913 -1,388 -212 0 0 -
Tax -116 -603 0 0 0 0 0 -
NP 1,736 -1,233 -913 -1,388 -212 0 0 -
-
NP to SH 1,736 -1,233 -913 -1,388 -212 0 0 -
-
Tax Rate 6.26% - - - - - - -
Total Cost 817 4,580 3,204 2,613 212 0 0 -
-
Net Worth 139,999 85,361 67,452 32,562 -351 0 0 -
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 139,999 85,361 67,452 32,562 -351 0 0 -
NOSH 139,999 86,223 68,134 32,890 0 0 0 -
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 68.00% -36.84% -39.85% -113.31% 0.00% 0.00% 0.00% -
ROE 1.24% -1.44% -1.35% -4.26% 0.00% 0.00% 0.00% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 1.82 3.88 3.36 3.72 0.00 0.00 0.00 -
EPS 1.24 -1.43 -1.34 -4.22 -10,600,000.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.99 0.99 -175,550.00 -69,350.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 32,849
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 1.82 2.39 1.64 0.88 0.00 0.00 0.00 -
EPS 1.24 -0.88 -0.65 -0.99 -0.15 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.6097 0.4818 0.2326 -0.0025 -69,350.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 - - - -
Price 1.28 1.25 1.17 1.12 0.00 0.00 0.00 -
P/RPS 70.19 32.20 34.80 30.07 0.00 0.00 0.00 -
P/EPS 103.23 -87.41 -87.31 -26.54 0.00 0.00 0.00 -
EY 0.97 -1.14 -1.15 -3.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.26 1.18 1.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 15/09/06 19/06/06 29/03/06 06/01/06 14/10/05 - - -
Price 1.31 1.23 1.17 1.08 0.00 0.00 0.00 -
P/RPS 71.84 31.69 34.80 29.00 0.00 0.00 0.00 -
P/EPS 105.65 -86.01 -87.31 -25.59 0.00 0.00 0.00 -
EY 0.95 -1.16 -1.15 -3.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.24 1.18 1.09 0.00 0.00 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