[ICAP] YoY Cumulative Quarter Result on 31-May-2017 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
17-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 186.15%
YoY- -92.46%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 12,760 14,726 24,876 13,440 44,035 21,808 43,682 -18.52%
PBT -1,729 6,070 11,138 3,104 23,718 11,391 35,045 -
Tax -1,869 -2,056 -2,236 -1,493 -2,358 -909 -1,599 2.63%
NP -3,598 4,014 8,902 1,611 21,360 10,482 33,446 -
-
NP to SH -3,598 4,014 8,902 1,611 21,360 10,482 33,446 -
-
Tax Rate - 33.87% 20.08% 48.10% 9.94% 7.98% 4.56% -
Total Cost 16,358 10,712 15,974 11,829 22,675 11,326 10,236 8.11%
-
Net Worth 394,799 450,800 498,399 463,399 424,199 406,000 426,999 -1.29%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - - - - - - 13,300 -
Div Payout % - - - - - - 39.77% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 394,799 450,800 498,399 463,399 424,199 406,000 426,999 -1.29%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin -28.20% 27.26% 35.79% 11.99% 48.51% 48.06% 76.57% -
ROE -0.91% 0.89% 1.79% 0.35% 5.04% 2.58% 7.83% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 9.11 10.52 17.77 9.60 31.45 15.58 31.20 -18.53%
EPS -2.57 2.87 6.36 1.15 15.26 7.49 23.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.50 -
NAPS 2.82 3.22 3.56 3.31 3.03 2.90 3.05 -1.29%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 9.05 10.44 17.64 9.53 31.22 15.46 30.97 -18.52%
EPS -2.55 2.85 6.31 1.14 15.15 7.43 23.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.43 -
NAPS 2.7993 3.1963 3.5338 3.2857 3.0077 2.8787 3.0276 -1.29%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 2.03 2.42 2.59 2.64 2.29 2.32 2.52 -
P/RPS 22.27 23.01 14.58 27.50 7.28 14.89 8.08 18.39%
P/EPS -78.99 84.40 40.73 229.42 15.01 30.99 10.55 -
EY -1.27 1.18 2.46 0.44 6.66 3.23 9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.77 -
P/NAPS 0.72 0.75 0.73 0.80 0.76 0.80 0.83 -2.33%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/07/20 23/07/19 30/07/18 17/07/17 21/07/16 30/07/15 09/07/14 -
Price 2.01 2.32 2.80 2.58 2.26 2.24 2.50 -
P/RPS 22.05 22.06 15.76 26.88 7.19 14.38 8.01 18.36%
P/EPS -78.21 80.92 44.04 224.21 14.81 29.92 10.46 -
EY -1.28 1.24 2.27 0.45 6.75 3.34 9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.80 -
P/NAPS 0.71 0.72 0.79 0.78 0.75 0.77 0.82 -2.36%

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