[ICAP] QoQ TTM Result on 31-Aug-2008 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
09-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 4.56%
YoY- 197.78%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 23,241 26,934 54,416 47,786 45,667 43,996 15,448 31.26%
PBT 7,489 21,790 49,937 43,120 41,120 39,735 11,625 -25.38%
Tax -1,220 -2,223 -2,188 -2,270 -2,051 -1,664 -1,660 -18.54%
NP 6,269 19,567 47,749 40,850 39,069 38,071 9,965 -26.55%
-
NP to SH 6,269 19,567 47,749 40,850 39,069 38,071 9,965 -26.55%
-
Tax Rate 16.29% 10.20% 4.38% 5.26% 4.99% 4.19% 14.28% -
Total Cost 16,972 7,367 6,667 6,936 6,598 5,925 5,483 112.24%
-
Net Worth 198,697 212,571 209,928 194,895 192,252 190,439 162,358 14.39%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 198,697 212,571 209,928 194,895 192,252 190,439 162,358 14.39%
NOSH 139,927 141,714 139,952 140,212 140,330 140,029 139,964 -0.01%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 26.97% 72.65% 87.75% 85.49% 85.55% 86.53% 64.51% -
ROE 3.16% 9.20% 22.75% 20.96% 20.32% 19.99% 6.14% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 16.61 19.01 38.88 34.08 32.54 31.42 11.04 31.26%
EPS 4.48 13.81 34.12 29.13 27.84 27.19 7.12 -26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.50 1.50 1.39 1.37 1.36 1.16 14.41%
Adjusted Per Share Value based on latest NOSH - 140,212
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 16.48 19.10 38.58 33.88 32.38 31.19 10.95 31.29%
EPS 4.44 13.87 33.86 28.96 27.70 26.99 7.07 -26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4088 1.5072 1.4885 1.3819 1.3631 1.3503 1.1512 14.39%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.63 1.40 1.35 1.84 2.20 2.30 2.41 -
P/RPS 9.81 7.37 3.47 5.40 6.76 7.32 21.84 -41.32%
P/EPS 36.38 10.14 3.96 6.32 7.90 8.46 33.85 4.91%
EY 2.75 9.86 25.27 15.83 12.65 11.82 2.95 -4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.93 0.90 1.32 1.61 1.69 2.08 -32.61%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 25/06/09 08/04/09 08/01/09 09/09/08 20/06/08 23/04/08 08/01/08 -
Price 1.65 1.44 1.40 1.79 1.99 2.18 2.80 -
P/RPS 9.93 7.58 3.60 5.25 6.12 6.94 25.37 -46.46%
P/EPS 36.83 10.43 4.10 6.14 7.15 8.02 39.33 -4.28%
EY 2.72 9.59 24.37 16.28 13.99 12.47 2.54 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.96 0.93 1.29 1.45 1.60 2.41 -38.55%

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