[ICAP] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
09-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 23.69%
YoY- -41.13%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 17,934 10,646 3,526 43,682 34,404 11,081 3,401 203.88%
PBT 10,429 7,098 1,770 35,045 28,264 7,821 1,793 224.47%
Tax -452 -17 402 -1,599 -1,224 -960 -589 -16.22%
NP 9,977 7,081 2,172 33,446 27,040 6,861 1,204 311.08%
-
NP to SH 9,977 7,081 2,172 33,446 27,040 6,861 1,204 311.08%
-
Tax Rate 4.33% 0.24% -22.71% 4.56% 4.33% 12.27% 32.85% -
Total Cost 7,957 3,565 1,354 10,236 7,364 4,220 2,197 136.39%
-
Net Worth 411,600 420,000 429,799 426,999 417,200 422,799 398,999 2.10%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 13,300 13,300 13,300 13,300 -
Div Payout % - - - 39.77% 49.19% 193.85% 1,104.65% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 411,600 420,000 429,799 426,999 417,200 422,799 398,999 2.10%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 55.63% 66.51% 61.60% 76.57% 78.60% 61.92% 35.40% -
ROE 2.42% 1.69% 0.51% 7.83% 6.48% 1.62% 0.30% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 12.81 7.60 2.52 31.20 24.57 7.92 2.43 203.82%
EPS 7.13 5.06 1.55 23.89 19.31 4.90 0.86 311.22%
DPS 0.00 0.00 0.00 9.50 9.50 9.50 9.50 -
NAPS 2.94 3.00 3.07 3.05 2.98 3.02 2.85 2.10%
Adjusted Per Share Value based on latest NOSH - 140,000
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 12.72 7.55 2.50 30.97 24.39 7.86 2.41 204.06%
EPS 7.07 5.02 1.54 23.71 19.17 4.86 0.85 312.11%
DPS 0.00 0.00 0.00 9.43 9.43 9.43 9.43 -
NAPS 2.9184 2.978 3.0474 3.0276 2.9581 2.9978 2.8291 2.09%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.40 2.38 2.43 2.52 2.37 2.36 2.37 -
P/RPS 18.74 31.30 96.48 8.08 9.64 29.82 97.56 -66.80%
P/EPS 33.68 47.06 156.63 10.55 12.27 48.16 275.58 -75.46%
EY 2.97 2.13 0.64 9.48 8.15 2.08 0.36 309.87%
DY 0.00 0.00 0.00 3.77 4.01 4.03 4.01 -
P/NAPS 0.82 0.79 0.79 0.83 0.80 0.78 0.83 -0.80%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 18/03/15 27/01/15 10/10/14 09/07/14 15/04/14 10/12/13 28/10/13 -
Price 2.35 2.39 2.40 2.50 2.40 2.36 2.37 -
P/RPS 18.35 31.43 95.29 8.01 9.77 29.82 97.56 -67.27%
P/EPS 32.98 47.25 154.70 10.46 12.43 48.16 275.58 -75.80%
EY 3.03 2.12 0.65 9.56 8.05 2.08 0.36 315.38%
DY 0.00 0.00 0.00 3.80 3.96 4.03 4.01 -
P/NAPS 0.80 0.80 0.78 0.82 0.81 0.78 0.83 -2.43%

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