[ICAP] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -97.44%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 9,278 23,323 7,680 3,401 49,684 7,249 3,841 80.12%
PBT 6,782 20,443 6,028 1,793 47,622 5,587 2,198 112.08%
Tax -375 -264 -371 -589 -502 -349 -298 16.57%
NP 6,407 20,179 5,657 1,204 47,120 5,238 1,900 125.03%
-
NP to SH 6,407 20,179 5,657 1,204 47,120 5,238 1,900 125.03%
-
Tax Rate 5.53% 1.29% 6.15% 32.85% 1.05% 6.25% 13.56% -
Total Cost 2,871 3,144 2,023 2,197 2,564 2,011 1,941 29.85%
-
Net Worth 426,999 417,200 422,799 398,999 418,600 407,400 404,600 3.66%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - 13,300 - - - -
Div Payout % - - - 1,104.65% - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 426,999 417,200 422,799 398,999 418,600 407,400 404,600 3.66%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 69.06% 86.52% 73.66% 35.40% 94.84% 72.26% 49.47% -
ROE 1.50% 4.84% 1.34% 0.30% 11.26% 1.29% 0.47% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 6.63 16.66 5.49 2.43 35.49 5.18 2.74 80.33%
EPS 4.58 14.41 4.04 0.86 33.66 3.74 1.36 124.83%
DPS 0.00 0.00 0.00 9.50 0.00 0.00 0.00 -
NAPS 3.05 2.98 3.02 2.85 2.99 2.91 2.89 3.66%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 6.58 16.54 5.45 2.41 35.23 5.14 2.72 80.30%
EPS 4.54 14.31 4.01 0.85 33.41 3.71 1.35 124.63%
DPS 0.00 0.00 0.00 9.43 0.00 0.00 0.00 -
NAPS 3.0276 2.9581 2.9978 2.8291 2.968 2.8886 2.8688 3.66%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.52 2.37 2.36 2.37 2.40 2.25 2.90 -
P/RPS 38.03 14.23 43.02 97.56 6.76 43.45 105.70 -49.44%
P/EPS 55.06 16.44 58.41 275.58 7.13 60.14 213.68 -59.54%
EY 1.82 6.08 1.71 0.36 14.02 1.66 0.47 146.79%
DY 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 0.78 0.83 0.80 0.77 1.00 -11.69%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 09/07/14 15/04/14 10/12/13 28/10/13 02/07/13 02/04/13 21/01/13 -
Price 2.50 2.40 2.36 2.37 2.39 2.34 2.28 -
P/RPS 37.72 14.41 43.02 97.56 6.73 45.19 83.10 -40.96%
P/EPS 54.63 16.65 58.41 275.58 7.10 62.54 168.00 -52.74%
EY 1.83 6.01 1.71 0.36 14.08 1.60 0.60 110.45%
DY 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.78 0.83 0.80 0.80 0.79 2.51%

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