[ICAP] YoY Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -77.72%
YoY- 51.76%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 13,604 20,716 36,820 16,164 10,392 17,648 9,172 6.78%
PBT 7,172 14,276 30,776 11,248 6,496 13,308 5,308 5.13%
Tax -2,356 -4,056 -3,936 -3,120 -1,140 -2,764 -1,888 3.75%
NP 4,816 10,220 26,840 8,128 5,356 10,544 3,420 5.86%
-
NP to SH 4,816 10,220 26,840 8,128 5,356 10,544 3,420 5.86%
-
Tax Rate 32.85% 28.41% 12.79% 27.74% 17.55% 20.77% 35.57% -
Total Cost 8,788 10,496 9,980 8,036 5,036 7,104 5,752 7.31%
-
Net Worth 398,999 421,399 368,419 236,833 199,455 194,895 154,180 17.15%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 53,200 - - - - - - -
Div Payout % 1,104.65% - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 398,999 421,399 368,419 236,833 199,455 194,895 154,180 17.15%
NOSH 140,000 140,000 140,083 140,137 139,479 140,212 140,163 -0.01%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 35.40% 49.33% 72.90% 50.28% 51.54% 59.75% 37.29% -
ROE 1.21% 2.43% 7.29% 3.43% 2.69% 5.41% 2.22% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 9.72 14.80 26.28 11.53 7.45 12.59 6.54 6.82%
EPS 3.44 7.28 19.16 5.80 3.84 7.52 2.44 5.88%
DPS 38.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 3.01 2.63 1.69 1.43 1.39 1.10 17.17%
Adjusted Per Share Value based on latest NOSH - 140,137
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 9.65 14.69 26.11 11.46 7.37 12.51 6.50 6.80%
EPS 3.41 7.25 19.03 5.76 3.80 7.48 2.42 5.87%
DPS 37.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8291 2.9879 2.6122 1.6792 1.4142 1.3819 1.0932 17.15%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 2.37 2.29 2.63 2.31 1.78 1.84 1.88 -
P/RPS 24.39 15.48 10.01 20.03 23.89 14.62 28.73 -2.69%
P/EPS 68.90 31.37 13.73 39.83 46.35 24.47 77.05 -1.84%
EY 1.45 3.19 7.29 2.51 2.16 4.09 1.30 1.83%
DY 16.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 1.00 1.37 1.24 1.32 1.71 -11.33%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 28/10/13 01/11/12 13/09/11 29/10/10 14/09/09 09/09/08 30/10/07 -
Price 2.37 2.32 2.02 2.06 1.81 1.79 2.34 -
P/RPS 24.39 15.68 7.69 17.86 24.29 14.22 35.76 -6.17%
P/EPS 68.90 31.78 10.54 35.52 47.14 23.80 95.90 -5.35%
EY 1.45 3.15 9.49 2.82 2.12 4.20 1.04 5.68%
DY 16.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.77 1.22 1.27 1.29 2.13 -14.52%

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