[ICAP] QoQ Quarter Result on 30-Nov-2008 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 459.07%
YoY- 88.02%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 2,598 0 2,885 15,944 4,412 3,693 30,367 -80.49%
PBT 1,624 -11,879 1,034 15,007 3,327 2,422 29,181 -85.34%
Tax -285 279 -538 -270 -691 -724 -503 -31.45%
NP 1,339 -11,600 496 14,737 2,636 1,698 28,678 -86.96%
-
NP to SH 1,339 -11,600 496 14,737 2,636 1,698 28,678 -86.96%
-
Tax Rate 17.55% - 52.03% 1.80% 20.77% 29.89% 1.72% -
Total Cost 1,259 11,600 2,389 1,207 1,776 1,995 1,689 -17.74%
-
Net Worth 199,455 198,697 212,571 209,928 194,895 192,252 190,439 3.12%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 199,455 198,697 212,571 209,928 194,895 192,252 190,439 3.12%
NOSH 139,479 139,927 141,714 139,952 140,212 140,330 140,029 -0.26%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 51.54% 0.00% 17.19% 92.43% 59.75% 45.98% 94.44% -
ROE 0.67% -5.84% 0.23% 7.02% 1.35% 0.88% 15.06% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 1.86 0.00 2.04 11.39 3.15 2.63 21.69 -80.46%
EPS 0.96 -8.29 0.35 10.53 1.88 1.21 20.48 -86.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.50 1.50 1.39 1.37 1.36 3.39%
Adjusted Per Share Value based on latest NOSH - 139,952
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 1.84 0.00 2.05 11.30 3.13 2.62 21.53 -80.51%
EPS 0.95 -8.22 0.35 10.45 1.87 1.20 20.33 -86.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4142 1.4088 1.5072 1.4885 1.3819 1.3631 1.3503 3.12%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 1.78 1.63 1.40 1.35 1.84 2.20 2.30 -
P/RPS 95.56 0.00 68.77 11.85 58.47 83.60 10.61 331.15%
P/EPS 185.42 -19.66 400.00 12.82 97.87 181.82 11.23 545.10%
EY 0.54 -5.09 0.25 7.80 1.02 0.55 8.90 -84.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 0.93 0.90 1.32 1.61 1.69 -18.60%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 14/09/09 25/06/09 08/04/09 08/01/09 09/09/08 20/06/08 23/04/08 -
Price 1.81 1.65 1.44 1.40 1.79 1.99 2.18 -
P/RPS 97.17 0.00 70.73 12.29 56.89 75.62 10.05 351.97%
P/EPS 188.54 -19.90 411.43 13.30 95.21 164.46 10.64 576.13%
EY 0.53 -5.02 0.24 7.52 1.05 0.61 9.39 -85.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.16 0.96 0.93 1.29 1.45 1.60 -14.23%

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