[ICAP] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
13-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -41.44%
YoY- 230.22%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 24,822 20,235 14,720 9,205 19,936 13,800 6,864 135.41%
PBT 17,690 15,692 11,683 7,694 13,917 9,878 4,336 155.10%
Tax -1,959 -1,670 -1,367 -984 -2,458 -1,532 -1,079 48.77%
NP 15,731 14,022 10,316 6,710 11,459 8,346 3,257 185.45%
-
NP to SH 15,731 14,022 10,316 6,710 11,459 8,346 3,257 185.45%
-
Tax Rate 11.07% 10.64% 11.70% 12.79% 17.66% 15.51% 24.88% -
Total Cost 9,091 6,213 4,404 2,495 8,477 5,454 3,607 85.09%
-
Net Worth 400,399 398,829 373,727 368,419 387,563 243,658 237,635 41.55%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 400,399 398,829 373,727 368,419 387,563 243,658 237,635 41.55%
NOSH 140,000 139,940 139,972 140,083 139,914 140,033 139,785 0.10%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 63.38% 69.30% 70.08% 72.90% 57.48% 60.48% 47.45% -
ROE 3.93% 3.52% 2.76% 1.82% 2.96% 3.43% 1.37% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 17.73 14.46 10.52 6.57 14.25 9.85 4.91 135.18%
EPS 11.24 10.02 7.37 4.79 8.19 5.96 2.33 185.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.85 2.67 2.63 2.77 1.74 1.70 41.40%
Adjusted Per Share Value based on latest NOSH - 140,083
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 17.60 14.35 10.44 6.53 14.14 9.78 4.87 135.31%
EPS 11.15 9.94 7.31 4.76 8.12 5.92 2.31 185.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.839 2.8278 2.6499 2.6122 2.748 1.7276 1.6849 41.55%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 2.86 2.85 2.67 2.63 2.77 2.56 2.48 -
P/RPS 16.13 19.71 25.39 40.02 19.44 25.98 50.51 -53.24%
P/EPS 25.45 28.44 36.23 54.91 33.82 42.95 106.44 -61.44%
EY 3.93 3.52 2.76 1.82 2.96 2.33 0.94 159.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.00 1.00 1.47 1.46 -22.28%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 24/07/12 30/04/12 21/12/11 13/09/11 06/07/11 26/04/11 10/01/11 -
Price 2.18 2.89 2.05 2.02 2.19 2.17 2.16 -
P/RPS 12.30 19.99 19.49 30.74 15.37 22.02 43.99 -57.20%
P/EPS 19.40 28.84 27.82 42.17 26.74 36.41 92.70 -64.71%
EY 5.15 3.47 3.60 2.37 3.74 2.75 1.08 183.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.01 0.77 0.77 0.79 1.25 1.27 -28.96%

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