[ICAP] YoY TTM Result on 28-Feb-2017 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
14-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- -99.76%
YoY- -99.66%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 13,820 24,004 15,847 13,448 74,650 44,335 27,212 -12.65%
PBT -1,132 14,140 3,489 1,655 56,010 24,590 17,211 -
Tax -2,028 -2,117 -2,149 -1,580 -2,694 -2,236 -827 19.62%
NP -3,160 12,023 1,340 75 53,316 22,354 16,384 -
-
NP to SH -3,160 12,023 1,340 75 53,316 22,354 16,384 -
-
Tax Rate - 14.97% 61.59% 95.47% 4.81% 9.09% 4.81% -
Total Cost 16,980 11,981 14,507 13,373 21,334 21,981 10,828 9.40%
-
Net Worth 422,799 457,799 487,200 443,800 422,799 0 411,600 0.53%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 422,799 457,799 487,200 443,800 422,799 0 411,600 0.53%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin -22.87% 50.09% 8.46% 0.56% 71.42% 50.42% 60.21% -
ROE -0.75% 2.63% 0.28% 0.02% 12.61% 0.00% 3.98% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 9.87 17.15 11.32 9.61 53.32 31.67 19.44 -12.66%
EPS -2.26 8.59 0.96 0.05 38.08 15.97 11.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.27 3.48 3.17 3.02 0.00 2.94 0.53%
Adjusted Per Share Value based on latest NOSH - 140,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 9.80 17.02 11.24 9.54 52.93 31.44 19.29 -12.65%
EPS -2.24 8.52 0.95 0.05 37.80 15.85 11.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9978 3.246 3.4544 3.1467 2.9978 0.00 2.9184 0.53%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 2.15 2.41 2.72 2.41 2.26 2.26 2.40 -
P/RPS 21.78 14.06 24.03 25.09 4.24 7.14 12.35 12.00%
P/EPS -95.25 28.06 284.18 4,498.67 5.93 14.15 20.51 -
EY -1.05 3.56 0.35 0.02 16.85 7.07 4.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.78 0.76 0.75 0.00 0.82 -2.83%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 10/06/20 22/04/19 09/04/18 14/04/17 13/04/16 - 18/03/15 -
Price 2.10 2.35 2.47 2.45 2.29 0.00 2.35 -
P/RPS 21.27 13.71 21.82 25.51 4.29 0.00 12.09 11.94%
P/EPS -93.04 27.36 258.06 4,573.33 6.01 0.00 20.08 -
EY -1.07 3.65 0.39 0.02 16.63 0.00 4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.71 0.77 0.76 0.00 0.80 -2.63%

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