[ICAP] YoY Quarter Result on 30-Nov-2008 [#2]

Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 459.07%
YoY- 88.02%
View:
Show?
Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 5,515 2,823 1,397 15,944 9,314 13,481 1,225 28.48%
PBT 3,989 1,524 318 15,007 8,190 12,793 -1,176 -
Tax -383 -299 17 -270 -352 -1,202 0 -
NP 3,606 1,225 335 14,737 7,838 11,591 -1,176 -
-
NP to SH 3,606 1,225 335 14,737 7,838 11,591 -1,176 -
-
Tax Rate 9.60% 19.62% -5.35% 1.80% 4.30% 9.40% - -
Total Cost 1,909 1,598 1,062 1,207 1,476 1,890 2,401 -3.74%
-
Net Worth 373,179 236,647 199,604 209,928 162,358 152,586 32,520 50.15%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 373,179 236,647 199,604 209,928 162,358 152,586 32,520 50.15%
NOSH 139,767 139,204 139,583 139,952 139,964 139,987 32,849 27.28%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 65.39% 43.39% 23.98% 92.43% 84.15% 85.98% -96.00% -
ROE 0.97% 0.52% 0.17% 7.02% 4.83% 7.60% -3.62% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 3.95 2.03 1.00 11.39 6.65 9.63 3.73 0.95%
EPS 2.58 0.88 0.24 10.53 5.60 8.28 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 1.70 1.43 1.50 1.16 1.09 0.99 17.97%
Adjusted Per Share Value based on latest NOSH - 139,952
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 3.94 2.02 1.00 11.39 6.65 9.63 0.88 28.36%
EPS 2.58 0.88 0.24 10.53 5.60 8.28 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6656 1.6903 1.4257 1.4995 1.1597 1.0899 0.2323 50.15%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 2.67 2.48 1.78 1.35 2.41 1.44 1.12 -
P/RPS 67.67 122.29 177.85 11.85 36.22 14.95 30.03 14.49%
P/EPS 103.49 281.82 741.67 12.82 43.04 17.39 -31.28 -
EY 0.97 0.35 0.13 7.80 2.32 5.75 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.46 1.24 0.90 2.08 1.32 1.13 -2.01%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 21/12/11 10/01/11 21/01/10 08/01/09 08/01/08 15/12/06 06/01/06 -
Price 2.05 2.16 1.82 1.40 2.80 1.41 1.08 -
P/RPS 51.95 106.51 181.85 12.29 42.08 14.64 28.96 10.22%
P/EPS 79.46 245.45 758.33 13.30 50.00 17.03 -30.17 -
EY 1.26 0.41 0.13 7.52 2.00 5.87 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.27 1.27 0.93 2.41 1.29 1.09 -5.62%

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