[ICAP] YoY Annual (Unaudited) Result on 31-May-2007 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
YoY- 1284.1%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 42,224 11,414 45,666 19,876 3,347 0 -
PBT 37,644 7,489 41,119 16,754 -630 0 -
Tax -1,167 -1,220 -2,038 -2,154 -603 0 -
NP 36,477 6,269 39,081 14,600 -1,233 0 -
-
NP to SH 36,477 6,269 39,081 14,600 -1,233 0 -
-
Tax Rate 3.10% 16.29% 4.96% 12.86% - - -
Total Cost 5,747 5,145 6,585 5,276 4,580 0 -
-
Net Worth 235,154 198,704 191,775 152,579 85,361 0 -
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 235,154 198,704 191,775 152,579 85,361 0 -
NOSH 139,973 139,933 139,982 139,980 86,223 0 -
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 86.39% 54.92% 85.58% 73.46% -36.84% 0.00% -
ROE 15.51% 3.15% 20.38% 9.57% -1.44% 0.00% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 30.17 8.16 32.62 14.20 3.88 0.00 -
EPS 26.06 4.48 27.91 10.43 -1.43 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.42 1.37 1.09 0.99 -69,350.00 -
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 30.16 8.15 32.62 14.20 2.39 0.00 -
EPS 26.05 4.48 27.92 10.43 -0.88 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6797 1.4193 1.3698 1.0899 0.6097 -69,350.00 -
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 - -
Price 2.10 1.63 2.20 1.58 1.25 0.00 -
P/RPS 6.96 19.98 6.74 11.13 32.20 0.00 -
P/EPS 8.06 36.38 7.88 15.15 -87.41 0.00 -
EY 12.41 2.75 12.69 6.60 -1.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.15 1.61 1.45 1.26 0.00 -
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 22/06/10 25/06/09 20/06/08 26/06/07 19/06/06 - -
Price 1.84 1.65 1.99 1.64 1.23 0.00 -
P/RPS 6.10 20.23 6.10 11.55 31.69 0.00 -
P/EPS 7.06 36.83 7.13 15.72 -86.01 0.00 -
EY 14.16 2.72 14.03 6.36 -1.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 1.45 1.50 1.24 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