[ICAP] YoY Cumulative Quarter Result on 30-Nov-2017 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
22-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- -21.81%
YoY- 231.94%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 4,027 7,534 8,020 8,062 5,623 6,272 10,646 -14.94%
PBT 650 3,538 3,820 2,682 1,122 -8,754 7,098 -32.83%
Tax -296 -976 -1,013 -936 -596 -864 -17 60.92%
NP 354 2,562 2,807 1,746 526 -9,618 7,081 -39.27%
-
NP to SH 354 2,562 2,807 1,746 526 9,618 7,081 -39.27%
-
Tax Rate 45.54% 27.59% 26.52% 34.90% 53.12% - 0.24% -
Total Cost 3,673 4,972 5,213 6,316 5,097 15,890 3,565 0.49%
-
Net Worth 421,399 445,200 471,799 494,199 431,199 413,000 420,000 0.05%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 421,399 445,200 471,799 494,199 431,199 413,000 420,000 0.05%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 8.79% 34.01% 35.00% 21.66% 9.35% -153.35% 66.51% -
ROE 0.08% 0.58% 0.59% 0.35% 0.12% 2.33% 1.69% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 2.88 5.38 5.73 5.76 4.02 4.48 7.60 -14.92%
EPS 0.25 1.83 2.01 1.25 0.38 -6.87 5.06 -39.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 3.18 3.37 3.53 3.08 2.95 3.00 0.05%
Adjusted Per Share Value based on latest NOSH - 140,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 2.86 5.34 5.69 5.72 3.99 4.45 7.55 -14.92%
EPS 0.25 1.82 1.99 1.24 0.37 6.82 5.02 -39.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9879 3.1566 3.3452 3.5041 3.0574 2.9283 2.978 0.05%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 1.99 2.41 2.62 2.79 2.46 2.32 2.38 -
P/RPS 69.18 44.78 45.74 48.45 61.25 51.79 31.30 14.11%
P/EPS 787.01 131.69 130.67 223.71 654.75 33.77 47.06 59.84%
EY 0.13 0.76 0.77 0.45 0.15 2.96 2.13 -37.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.78 0.79 0.80 0.79 0.79 -2.94%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 11/01/21 13/01/20 30/01/19 22/01/18 09/01/17 13/01/16 27/01/15 -
Price 1.97 2.39 2.39 2.81 2.46 2.29 2.39 -
P/RPS 68.49 44.41 41.72 48.80 61.25 51.12 31.43 13.84%
P/EPS 779.10 130.60 119.20 225.32 654.75 33.33 47.25 59.47%
EY 0.13 0.77 0.84 0.44 0.15 3.00 2.12 -37.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.71 0.80 0.80 0.78 0.80 -3.39%

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