[ICAP] YoY Quarter Result on 31-May-2015 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- -82.56%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 12,594 3,565 3,574 3,874 9,278 49,684 4,586 18.32%
PBT 9,187 1,538 90 962 6,782 47,622 1,997 28.94%
Tax -578 -491 -579 -457 -375 -502 -288 12.30%
NP 8,609 1,047 -489 505 6,407 47,120 1,709 30.91%
-
NP to SH 8,609 1,047 -489 505 6,407 47,120 1,709 30.91%
-
Tax Rate 6.29% 31.92% 643.33% 47.51% 5.53% 1.05% 14.42% -
Total Cost 3,985 2,518 4,063 3,369 2,871 2,564 2,877 5.57%
-
Net Worth 498,399 463,399 424,199 406,000 426,999 418,600 400,399 3.71%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 498,399 463,399 424,199 406,000 426,999 418,600 400,399 3.71%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 68.36% 29.37% -13.68% 13.04% 69.06% 94.84% 37.27% -
ROE 1.73% 0.23% -0.12% 0.12% 1.50% 11.26% 0.43% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 9.00 2.55 2.55 2.77 6.63 35.49 3.28 18.31%
EPS 6.15 0.75 -0.35 0.36 4.58 33.66 1.22 30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.31 3.03 2.90 3.05 2.99 2.86 3.71%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 8.93 2.53 2.53 2.75 6.58 35.23 3.25 18.33%
EPS 6.10 0.74 -0.35 0.36 4.54 33.41 1.21 30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5338 3.2857 3.0077 2.8787 3.0276 2.968 2.839 3.71%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 2.59 2.64 2.29 2.32 2.52 2.40 2.86 -
P/RPS 28.79 103.67 89.70 83.84 38.03 6.76 87.31 -16.87%
P/EPS 42.12 353.01 -655.62 643.17 55.06 7.13 234.29 -24.86%
EY 2.37 0.28 -0.15 0.16 1.82 14.02 0.43 32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.76 0.80 0.83 0.80 1.00 -5.10%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 30/07/18 17/07/17 21/07/16 30/07/15 09/07/14 02/07/13 24/07/12 -
Price 2.80 2.58 2.26 2.24 2.50 2.39 2.18 -
P/RPS 31.13 101.32 88.53 80.95 37.72 6.73 66.55 -11.88%
P/EPS 45.53 344.99 -647.03 620.99 54.63 7.10 178.58 -20.36%
EY 2.20 0.29 -0.15 0.16 1.83 14.08 0.56 25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.75 0.77 0.82 0.80 0.76 0.64%

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