[ICAP] YoY Quarter Result on 28-Feb-2009 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -96.63%
YoY- -98.27%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 5,514 6,936 5,002 2,885 30,367 1,819 1,067 31.45%
PBT 4,009 5,542 3,756 1,034 29,181 1,071 475 42.64%
Tax -302 -453 -247 -538 -503 -499 0 -
NP 3,707 5,089 3,509 496 28,678 572 475 40.79%
-
NP to SH 3,707 5,089 3,509 496 28,678 572 475 40.79%
-
Tax Rate 7.53% 8.17% 6.58% 52.03% 1.72% 46.59% 0.00% -
Total Cost 1,807 1,847 1,493 2,389 1,689 1,247 592 20.42%
-
Net Worth 398,677 243,265 204,109 212,571 190,439 152,068 45,655 43.45%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 398,677 243,265 204,109 212,571 190,439 152,068 45,655 43.45%
NOSH 139,886 139,807 139,800 141,714 140,029 139,512 46,116 20.29%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 67.23% 73.37% 70.15% 17.19% 94.44% 31.45% 44.52% -
ROE 0.93% 2.09% 1.72% 0.23% 15.06% 0.38% 1.04% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 3.94 4.96 3.58 2.04 21.69 1.30 2.31 9.29%
EPS 2.65 3.64 2.51 0.35 20.48 0.41 1.03 17.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 1.74 1.46 1.50 1.36 1.09 0.99 19.25%
Adjusted Per Share Value based on latest NOSH - 141,714
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 3.91 4.92 3.55 2.05 21.53 1.29 0.76 31.35%
EPS 2.63 3.61 2.49 0.35 20.33 0.41 0.34 40.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8268 1.7248 1.4472 1.5072 1.3503 1.0782 0.3237 43.45%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 2.85 2.56 1.74 1.40 2.30 1.49 1.17 -
P/RPS 72.30 51.60 48.63 68.77 10.61 114.28 50.57 6.13%
P/EPS 107.55 70.33 69.32 400.00 11.23 363.41 113.59 -0.90%
EY 0.93 1.42 1.44 0.25 8.90 0.28 0.88 0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.47 1.19 0.93 1.69 1.37 1.18 -2.71%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 26/04/11 23/04/10 08/04/09 23/04/08 14/03/07 29/03/06 -
Price 2.89 2.17 1.75 1.44 2.18 1.43 1.17 -
P/RPS 73.32 43.74 48.91 70.73 10.05 109.68 50.57 6.38%
P/EPS 109.06 59.62 69.72 411.43 10.64 348.78 113.59 -0.67%
EY 0.92 1.68 1.43 0.24 9.39 0.29 0.88 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.25 1.20 0.96 1.60 1.31 1.18 -2.55%

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