[ICAP] YoY Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -35.03%
YoY- -61.92%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 13,760 14,104 13,604 20,716 36,820 16,164 10,392 4.78%
PBT -35,344 7,080 7,172 14,276 30,776 11,248 6,496 -
Tax -1,772 1,608 -2,356 -4,056 -3,936 -3,120 -1,140 7.62%
NP -37,116 8,688 4,816 10,220 26,840 8,128 5,356 -
-
NP to SH -37,116 8,688 4,816 10,220 26,840 8,128 5,356 -
-
Tax Rate - -22.71% 32.85% 28.41% 12.79% 27.74% 17.55% -
Total Cost 50,876 5,416 8,788 10,496 9,980 8,036 5,036 47.00%
-
Net Worth 389,199 429,799 398,999 421,399 368,419 236,833 199,455 11.78%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - 53,200 - - - - -
Div Payout % - - 1,104.65% - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 389,199 429,799 398,999 421,399 368,419 236,833 199,455 11.78%
NOSH 140,000 140,000 140,000 140,000 140,083 140,137 139,479 0.06%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin -269.74% 61.60% 35.40% 49.33% 72.90% 50.28% 51.54% -
ROE -9.54% 2.02% 1.21% 2.43% 7.29% 3.43% 2.69% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 9.83 10.07 9.72 14.80 26.28 11.53 7.45 4.72%
EPS -26.52 6.20 3.44 7.28 19.16 5.80 3.84 -
DPS 0.00 0.00 38.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 3.07 2.85 3.01 2.63 1.69 1.43 11.71%
Adjusted Per Share Value based on latest NOSH - 140,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 9.83 10.07 9.72 14.80 26.30 11.55 7.42 4.79%
EPS -26.52 6.20 3.44 7.28 19.17 5.81 3.83 -
DPS 0.00 0.00 38.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 3.07 2.85 3.01 2.6316 1.6917 1.4247 11.78%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 2.13 2.43 2.37 2.29 2.63 2.31 1.78 -
P/RPS 21.67 24.12 24.39 15.48 10.01 20.03 23.89 -1.61%
P/EPS -8.03 39.16 68.90 31.37 13.73 39.83 46.35 -
EY -12.45 2.55 1.45 3.19 7.29 2.51 2.16 -
DY 0.00 0.00 16.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.83 0.76 1.00 1.37 1.24 -7.63%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/10/15 10/10/14 28/10/13 01/11/12 13/09/11 29/10/10 14/09/09 -
Price 2.28 2.40 2.37 2.32 2.02 2.06 1.81 -
P/RPS 23.20 23.82 24.39 15.68 7.69 17.86 24.29 -0.76%
P/EPS -8.60 38.67 68.90 31.78 10.54 35.52 47.14 -
EY -11.63 2.59 1.45 3.15 9.49 2.82 2.12 -
DY 0.00 0.00 16.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.83 0.77 0.77 1.22 1.27 -7.02%

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