[ICAP] QoQ Cumulative Quarter Result on 31-Aug-2014 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
10-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -93.51%
YoY- 80.4%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 21,808 17,934 10,646 3,526 43,682 34,404 11,081 57.10%
PBT 11,391 10,429 7,098 1,770 35,045 28,264 7,821 28.51%
Tax -909 -452 -17 402 -1,599 -1,224 -960 -3.57%
NP 10,482 9,977 7,081 2,172 33,446 27,040 6,861 32.68%
-
NP to SH 10,482 9,977 7,081 2,172 33,446 27,040 6,861 32.68%
-
Tax Rate 7.98% 4.33% 0.24% -22.71% 4.56% 4.33% 12.27% -
Total Cost 11,326 7,957 3,565 1,354 10,236 7,364 4,220 93.24%
-
Net Worth 406,000 411,600 420,000 429,799 426,999 417,200 422,799 -2.66%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - 13,300 13,300 13,300 -
Div Payout % - - - - 39.77% 49.19% 193.85% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 406,000 411,600 420,000 429,799 426,999 417,200 422,799 -2.66%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 48.06% 55.63% 66.51% 61.60% 76.57% 78.60% 61.92% -
ROE 2.58% 2.42% 1.69% 0.51% 7.83% 6.48% 1.62% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 15.58 12.81 7.60 2.52 31.20 24.57 7.92 57.06%
EPS 7.49 7.13 5.06 1.55 23.89 19.31 4.90 32.73%
DPS 0.00 0.00 0.00 0.00 9.50 9.50 9.50 -
NAPS 2.90 2.94 3.00 3.07 3.05 2.98 3.02 -2.66%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 15.46 12.72 7.55 2.50 30.97 24.39 7.86 57.04%
EPS 7.43 7.07 5.02 1.54 23.71 19.17 4.86 32.74%
DPS 0.00 0.00 0.00 0.00 9.43 9.43 9.43 -
NAPS 2.8787 2.9184 2.978 3.0474 3.0276 2.9581 2.9978 -2.66%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 2.32 2.40 2.38 2.43 2.52 2.37 2.36 -
P/RPS 14.89 18.74 31.30 96.48 8.08 9.64 29.82 -37.08%
P/EPS 30.99 33.68 47.06 156.63 10.55 12.27 48.16 -25.48%
EY 3.23 2.97 2.13 0.64 9.48 8.15 2.08 34.13%
DY 0.00 0.00 0.00 0.00 3.77 4.01 4.03 -
P/NAPS 0.80 0.82 0.79 0.79 0.83 0.80 0.78 1.70%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 18/03/15 27/01/15 10/10/14 09/07/14 15/04/14 10/12/13 -
Price 2.24 2.35 2.39 2.40 2.50 2.40 2.36 -
P/RPS 14.38 18.35 31.43 95.29 8.01 9.77 29.82 -38.53%
P/EPS 29.92 32.98 47.25 154.70 10.46 12.43 48.16 -27.21%
EY 3.34 3.03 2.12 0.65 9.56 8.05 2.08 37.16%
DY 0.00 0.00 0.00 0.00 3.80 3.96 4.03 -
P/NAPS 0.77 0.80 0.80 0.78 0.82 0.81 0.78 -0.85%

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