[ICAP] QoQ Quarter Result on 29-Feb-2008 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 265.88%
YoY- 4913.64%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 15,944 4,412 3,693 30,367 9,314 2,293 2,022 294.67%
PBT 15,007 3,327 2,422 29,181 8,190 1,327 1,037 490.96%
Tax -270 -691 -724 -503 -352 -472 -337 -13.70%
NP 14,737 2,636 1,698 28,678 7,838 855 700 658.22%
-
NP to SH 14,737 2,636 1,698 28,678 7,838 855 700 658.22%
-
Tax Rate 1.80% 20.77% 29.89% 1.72% 4.30% 35.57% 32.50% -
Total Cost 1,207 1,776 1,995 1,689 1,476 1,438 1,322 -5.87%
-
Net Worth 209,928 194,895 192,252 190,439 162,358 154,180 152,600 23.62%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 209,928 194,895 192,252 190,439 162,358 154,180 152,600 23.62%
NOSH 139,952 140,212 140,330 140,029 139,964 140,163 140,000 -0.02%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 92.43% 59.75% 45.98% 94.44% 84.15% 37.29% 34.62% -
ROE 7.02% 1.35% 0.88% 15.06% 4.83% 0.55% 0.46% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 11.39 3.15 2.63 21.69 6.65 1.64 1.44 295.49%
EPS 10.53 1.88 1.21 20.48 5.60 0.61 0.50 658.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.39 1.37 1.36 1.16 1.10 1.09 23.64%
Adjusted Per Share Value based on latest NOSH - 140,029
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 11.30 3.13 2.62 21.53 6.60 1.63 1.43 295.23%
EPS 10.45 1.87 1.20 20.33 5.56 0.61 0.50 654.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4885 1.3819 1.3631 1.3503 1.1512 1.0932 1.082 23.62%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 1.35 1.84 2.20 2.30 2.41 1.88 1.58 -
P/RPS 11.85 58.47 83.60 10.61 36.22 114.92 109.40 -77.18%
P/EPS 12.82 97.87 181.82 11.23 43.04 308.20 316.00 -88.12%
EY 7.80 1.02 0.55 8.90 2.32 0.32 0.32 735.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.32 1.61 1.69 2.08 1.71 1.45 -27.17%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 08/01/09 09/09/08 20/06/08 23/04/08 08/01/08 30/10/07 26/06/07 -
Price 1.40 1.79 1.99 2.18 2.80 2.34 1.64 -
P/RPS 12.29 56.89 75.62 10.05 42.08 143.04 113.55 -77.19%
P/EPS 13.30 95.21 164.46 10.64 50.00 383.61 328.00 -88.12%
EY 7.52 1.05 0.61 9.39 2.00 0.26 0.30 751.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.29 1.45 1.60 2.41 2.13 1.50 -27.22%

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