[ICAP] YoY Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -30.47%
YoY- 1622.45%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 11,996 30,988 55,965 23,805 3,054 0 -
PBT 7,597 25,824 51,597 20,956 -1,217 0 -
Tax -686 -1,998 -1,769 -2,422 0 0 -
NP 6,910 23,825 49,828 18,533 -1,217 0 -
-
NP to SH 6,910 23,825 49,828 18,533 -1,217 0 -
-
Tax Rate 9.03% 7.74% 3.43% 11.56% - - -
Total Cost 5,085 7,162 6,137 5,272 4,271 0 -
-
Net Worth 204,518 210,058 190,425 152,578 67,452 0 -
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 204,518 210,058 190,425 152,578 67,452 0 -
NOSH 140,081 140,039 140,018 139,979 68,134 0 -
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 57.61% 76.89% 89.03% 77.85% -39.85% 0.00% -
ROE 3.38% 11.34% 26.17% 12.15% -1.80% 0.00% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 8.56 22.13 39.97 17.01 4.48 0.00 -
EPS 4.93 17.01 35.59 13.24 -1.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.50 1.36 1.09 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 139,512
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 8.57 22.13 39.98 17.00 2.18 0.00 -
EPS 4.94 17.02 35.59 13.24 -0.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4608 1.5004 1.3602 1.0898 0.4818 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 - -
Price 1.74 1.40 2.30 1.49 1.17 0.00 -
P/RPS 20.32 6.33 5.75 8.76 26.10 0.00 -
P/EPS 35.27 8.23 6.46 11.25 -65.49 0.00 -
EY 2.84 12.15 15.47 8.89 -1.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 1.69 1.37 1.18 0.00 -
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 23/04/10 08/04/09 23/04/08 14/03/07 29/03/06 - -
Price 1.75 1.44 2.18 1.43 1.17 0.00 -
P/RPS 20.44 6.51 5.45 8.41 26.10 0.00 -
P/EPS 35.47 8.46 6.13 10.80 -65.49 0.00 -
EY 2.82 11.81 16.32 9.26 -1.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.96 1.60 1.31 1.18 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