[ICAP] YoY Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -31.43%
YoY- -52.18%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 26,980 18,400 11,996 30,988 55,965 23,805 3,054 43.73%
PBT 20,922 13,170 7,597 25,824 51,597 20,956 -1,217 -
Tax -2,226 -2,042 -686 -1,998 -1,769 -2,422 0 -
NP 18,696 11,128 6,910 23,825 49,828 18,533 -1,217 -
-
NP to SH 18,696 11,128 6,910 23,825 49,828 18,533 -1,217 -
-
Tax Rate 10.64% 15.50% 9.03% 7.74% 3.43% 11.56% - -
Total Cost 8,284 7,272 5,085 7,162 6,137 5,272 4,271 11.66%
-
Net Worth 398,829 243,658 204,518 210,058 190,425 152,578 67,452 34.43%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 398,829 243,658 204,518 210,058 190,425 152,578 67,452 34.43%
NOSH 139,940 140,033 140,081 140,039 140,018 139,979 68,134 12.73%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 69.30% 60.48% 57.61% 76.89% 89.03% 77.85% -39.85% -
ROE 4.69% 4.57% 3.38% 11.34% 26.17% 12.15% -1.80% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 19.28 13.14 8.56 22.13 39.97 17.01 4.48 27.50%
EPS 13.36 7.95 4.93 17.01 35.59 13.24 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 1.74 1.46 1.50 1.36 1.09 0.99 19.25%
Adjusted Per Share Value based on latest NOSH - 141,714
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 19.27 13.14 8.57 22.13 39.98 17.00 2.18 43.74%
EPS 13.35 7.95 4.94 17.02 35.59 13.24 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8488 1.7404 1.4608 1.5004 1.3602 1.0898 0.4818 34.43%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 2.85 2.56 1.74 1.40 2.30 1.49 1.17 -
P/RPS 14.78 19.48 20.32 6.33 5.75 8.76 26.10 -9.03%
P/EPS 21.33 32.21 35.27 8.23 6.46 11.25 -65.49 -
EY 4.69 3.10 2.84 12.15 15.47 8.89 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.47 1.19 0.93 1.69 1.37 1.18 -2.71%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 26/04/11 23/04/10 08/04/09 23/04/08 14/03/07 29/03/06 -
Price 2.89 2.17 1.75 1.44 2.18 1.43 1.17 -
P/RPS 14.99 16.51 20.44 6.51 5.45 8.41 26.10 -8.82%
P/EPS 21.63 27.31 35.47 8.46 6.13 10.80 -65.49 -
EY 4.62 3.66 2.82 11.81 16.32 9.26 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.25 1.20 0.96 1.60 1.31 1.18 -2.55%

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