[ICAP] QoQ Quarter Result on 28-Feb-2006 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 140.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 13,481 2,553 1,056 1,067 1,225 0 0 -
PBT 12,793 1,852 283 475 -1,176 -212 0 -
Tax -1,202 -116 -602 0 0 0 0 -
NP 11,591 1,736 -319 475 -1,176 -212 0 -
-
NP to SH 11,591 1,736 -319 475 -1,176 -212 0 -
-
Tax Rate 9.40% 6.26% 212.72% 0.00% - - - -
Total Cost 1,890 817 1,375 592 2,401 212 0 -
-
Net Worth 152,586 139,999 35,090 45,655 32,520 -351 0 -
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 152,586 139,999 35,090 45,655 32,520 -351 0 -
NOSH 139,987 139,999 35,444 46,116 32,849 0 0 -
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 85.98% 68.00% -30.21% 44.52% -96.00% 0.00% 0.00% -
ROE 7.60% 1.24% -0.91% 1.04% -3.62% 0.00% 0.00% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 9.63 1.82 2.98 2.31 3.73 0.00 0.00 -
EPS 8.28 1.24 -0.90 1.03 -3.58 -10,600,000.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 0.99 0.99 0.99 -175,550.00 -69,350.00 -
Adjusted Per Share Value based on latest NOSH - 46,116
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 9.56 1.81 0.75 0.76 0.87 0.00 0.00 -
EPS 8.22 1.23 -0.23 0.34 -0.83 -0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0819 0.9927 0.2488 0.3237 0.2306 -0.0025 -69,350.00 -
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 - - -
Price 1.44 1.28 1.25 1.17 1.12 0.00 0.00 -
P/RPS 14.95 70.19 41.96 50.57 30.03 0.00 0.00 -
P/EPS 17.39 103.23 -138.89 113.59 -31.28 0.00 0.00 -
EY 5.75 0.97 -0.72 0.88 -3.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.26 1.18 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 15/12/06 15/09/06 19/06/06 29/03/06 06/01/06 14/10/05 - -
Price 1.41 1.31 1.23 1.17 1.08 0.00 0.00 -
P/RPS 14.64 71.84 41.28 50.57 28.96 0.00 0.00 -
P/EPS 17.03 105.65 -136.67 113.59 -30.17 0.00 0.00 -
EY 5.87 0.95 -0.73 0.88 -3.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.31 1.24 1.18 1.09 0.00 0.00 -

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