[ICAP] YoY Annualized Quarter Result on 29-Feb-2008 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 186.6%
YoY- 168.86%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 18,400 11,996 30,988 55,965 23,805 3,054 0 -
PBT 13,170 7,597 25,824 51,597 20,956 -1,217 0 -
Tax -2,042 -686 -1,998 -1,769 -2,422 0 0 -
NP 11,128 6,910 23,825 49,828 18,533 -1,217 0 -
-
NP to SH 11,128 6,910 23,825 49,828 18,533 -1,217 0 -
-
Tax Rate 15.50% 9.03% 7.74% 3.43% 11.56% - - -
Total Cost 7,272 5,085 7,162 6,137 5,272 4,271 0 -
-
Net Worth 243,658 204,518 210,058 190,425 152,578 67,452 0 -
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 243,658 204,518 210,058 190,425 152,578 67,452 0 -
NOSH 140,033 140,081 140,039 140,018 139,979 68,134 0 -
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 60.48% 57.61% 76.89% 89.03% 77.85% -39.85% 0.00% -
ROE 4.57% 3.38% 11.34% 26.17% 12.15% -1.80% 0.00% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 13.14 8.56 22.13 39.97 17.01 4.48 0.00 -
EPS 7.95 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 0.00 -
NAPS 1.74 1.46 1.50 1.36 1.09 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 140,029
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 13.05 8.51 21.97 39.68 16.88 2.17 0.00 -
EPS 7.89 4.90 16.89 35.33 13.14 -0.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7276 1.4501 1.4894 1.3502 1.0818 0.4783 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 - -
Price 2.56 1.74 1.40 2.30 1.49 1.17 0.00 -
P/RPS 19.48 20.32 6.33 5.75 8.76 26.10 0.00 -
P/EPS 32.21 35.27 8.23 6.46 11.25 -65.49 0.00 -
EY 3.10 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 0.00 -
P/NAPS 1.47 1.19 0.93 1.69 1.37 1.18 0.00 -
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 26/04/11 23/04/10 08/04/09 23/04/08 14/03/07 29/03/06 - -
Price 2.17 1.75 1.44 2.18 1.43 1.17 0.00 -
P/RPS 16.51 20.44 6.51 5.45 8.41 26.10 0.00 -
P/EPS 27.31 35.47 8.46 6.13 10.80 -65.49 0.00 -
EY 3.66 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 0.00 -
P/NAPS 1.25 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