[ICAP] YoY Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 408.36%
YoY- -34.78%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 13,728 7,990 40,712 23,214 32,070 2,450 0 -
PBT 8,672 3,884 36,668 19,034 29,292 -2,776 0 -
Tax -2,158 -536 -1,922 -1,648 -2,636 0 0 -
NP 6,514 3,348 34,746 17,386 26,656 -2,776 0 -
-
NP to SH 6,514 3,348 34,746 17,386 26,656 -2,776 0 -
-
Tax Rate 24.88% 13.80% 5.24% 8.66% 9.00% - - -
Total Cost 7,214 4,642 5,966 5,828 5,414 5,226 0 -
-
Net Worth 237,635 199,484 209,987 162,381 152,599 32,562 0 -
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 237,635 199,484 209,987 162,381 152,599 32,562 0 -
NOSH 139,785 139,499 139,991 139,983 139,999 32,890 0 -
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 47.45% 41.90% 85.35% 74.89% 83.12% -113.31% 0.00% -
ROE 2.74% 1.68% 16.55% 10.71% 17.47% -8.53% 0.00% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 9.82 5.73 29.08 16.58 22.91 7.45 0.00 -
EPS 4.66 2.40 24.82 12.42 19.04 -8.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.43 1.50 1.16 1.09 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 139,964
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 9.81 5.71 29.08 16.58 22.91 1.75 0.00 -
EPS 4.65 2.39 24.82 12.42 19.04 -1.98 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6974 1.4249 1.4999 1.1599 1.09 0.2326 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 - -
Price 2.48 1.78 1.35 2.41 1.44 1.12 0.00 -
P/RPS 25.25 31.08 4.64 14.53 6.29 15.04 0.00 -
P/EPS 53.22 74.17 5.44 19.40 7.56 -13.27 0.00 -
EY 1.88 1.35 18.39 5.15 13.22 -7.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.24 0.90 2.08 1.32 1.13 0.00 -
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 10/01/11 21/01/10 08/01/09 08/01/08 15/12/06 06/01/06 - -
Price 2.16 1.82 1.40 2.80 1.41 1.08 0.00 -
P/RPS 21.99 31.78 4.81 16.88 6.16 14.50 0.00 -
P/EPS 46.35 75.83 5.64 22.54 7.41 -12.80 0.00 -
EY 2.16 1.32 17.73 4.44 13.50 -7.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 0.93 2.41 1.29 1.09 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