[ICAP] QoQ Cumulative Quarter Result on 30-Nov-2019 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
13-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 18.45%
YoY- -8.73%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 12,760 10,502 10,502 7,534 4,581 14,726 11,409 9.32%
PBT -1,729 -2,249 -2,249 3,538 2,675 6,070 4,953 -
Tax -1,869 -1,512 -1,512 -976 -512 -2,056 -1,539 16.74%
NP -3,598 -3,761 -3,761 2,562 2,163 4,014 3,414 -
-
NP to SH -3,598 -3,761 -3,761 2,562 2,163 4,014 3,414 -
-
Tax Rate - - - 27.59% 19.14% 33.87% 31.07% -
Total Cost 16,358 14,263 14,263 4,972 2,418 10,712 7,995 76.92%
-
Net Worth 394,799 422,799 0 445,200 446,600 450,800 457,799 -11.12%
Dividend
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 394,799 422,799 0 445,200 446,600 450,800 457,799 -11.12%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin -28.20% -35.81% -35.81% 34.01% 47.22% 27.26% 29.92% -
ROE -0.91% -0.89% 0.00% 0.58% 0.48% 0.89% 0.75% -
Per Share
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 9.11 7.50 7.50 5.38 3.27 10.52 8.15 9.28%
EPS -2.57 -2.69 -2.69 1.83 1.55 2.87 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 3.02 0.00 3.18 3.19 3.22 3.27 -11.12%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 9.05 7.45 7.45 5.34 3.25 10.44 8.09 9.34%
EPS -2.55 -2.67 -2.67 1.82 1.53 2.85 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7993 2.9978 0.00 3.1566 3.1666 3.1963 3.246 -11.12%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 2.03 2.15 2.15 2.41 2.38 2.42 2.41 -
P/RPS 22.27 28.66 28.66 44.78 72.74 23.01 29.57 -20.22%
P/EPS -78.99 -80.03 -80.03 131.69 154.05 84.40 98.83 -
EY -1.27 -1.25 -1.25 0.76 0.65 1.18 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.00 0.76 0.75 0.75 0.74 -2.15%
Price Multiplier on Announcement Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/07/20 10/06/20 - 13/01/20 20/09/19 23/07/19 22/04/19 -
Price 2.01 2.10 0.00 2.39 2.35 2.32 2.35 -
P/RPS 22.05 27.99 0.00 44.41 71.82 22.06 28.84 -19.26%
P/EPS -78.21 -78.17 0.00 130.60 152.10 80.92 96.37 -
EY -1.28 -1.28 0.00 0.77 0.66 1.24 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.00 0.75 0.74 0.72 0.72 -1.10%

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