[ICAP] QoQ Cumulative Quarter Result on 31-May-2008 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 4.58%
YoY- 167.68%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 23,241 20,356 4,412 45,666 41,974 11,607 2,293 369.00%
PBT 19,368 18,334 3,327 41,119 38,698 9,517 1,327 498.20%
Tax -1,499 -961 -691 -2,038 -1,327 -824 -472 116.21%
NP 17,869 17,373 2,636 39,081 37,371 8,693 855 660.14%
-
NP to SH 17,869 17,373 2,636 39,081 37,371 8,693 855 660.14%
-
Tax Rate 7.74% 5.24% 20.77% 4.96% 3.43% 8.66% 35.57% -
Total Cost 5,372 2,983 1,776 6,585 4,603 2,914 1,438 140.95%
-
Net Worth 210,058 209,987 194,895 191,775 190,425 162,381 154,180 22.92%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 210,058 209,987 194,895 191,775 190,425 162,381 154,180 22.92%
NOSH 140,039 139,991 140,212 139,982 140,018 139,983 140,163 -0.05%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 76.89% 85.35% 59.75% 85.58% 89.03% 74.89% 37.29% -
ROE 8.51% 8.27% 1.35% 20.38% 19.63% 5.35% 0.55% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 16.60 14.54 3.15 32.62 29.98 8.29 1.64 368.58%
EPS 12.76 12.41 1.88 27.91 26.69 6.21 0.61 660.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.39 1.37 1.36 1.16 1.10 22.99%
Adjusted Per Share Value based on latest NOSH - 140,330
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 16.48 14.43 3.13 32.38 29.76 8.23 1.63 368.22%
EPS 12.67 12.32 1.87 27.71 26.50 6.16 0.61 657.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4894 1.4889 1.3819 1.3598 1.3502 1.1513 1.0932 22.92%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 1.40 1.35 1.84 2.20 2.30 2.41 1.88 -
P/RPS 8.44 9.28 58.47 6.74 7.67 29.07 114.92 -82.49%
P/EPS 10.97 10.88 97.87 7.88 8.62 38.81 308.20 -89.20%
EY 9.11 9.19 1.02 12.69 11.60 2.58 0.32 834.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 1.32 1.61 1.69 2.08 1.71 -33.39%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 08/04/09 08/01/09 09/09/08 20/06/08 23/04/08 08/01/08 30/10/07 -
Price 1.44 1.40 1.79 1.99 2.18 2.80 2.34 -
P/RPS 8.68 9.63 56.89 6.10 7.27 33.77 143.04 -84.58%
P/EPS 11.29 11.28 95.21 7.13 8.17 45.09 383.61 -90.48%
EY 8.86 8.86 1.05 14.03 12.24 2.22 0.26 953.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 1.29 1.45 1.60 2.41 2.13 -41.24%

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