[ICAP] YoY TTM Result on 29-Feb-2020 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
29-Feb-2020 [#3]
Profit Trend
QoQ-0.0%
YoY- -126.28%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 9,922 6,257 7,429 13,820 24,004 15,847 13,448 -4.93%
PBT 1,566 -2,116 467 -1,132 14,140 3,489 1,655 -0.91%
Tax -877 -525 -807 -2,028 -2,117 -2,149 -1,580 -9.34%
NP 689 -2,641 -340 -3,160 12,023 1,340 75 44.69%
-
NP to SH 689 -2,641 -340 -3,160 12,023 1,340 75 44.69%
-
Tax Rate 56.00% - 172.81% - 14.97% 61.59% 95.47% -
Total Cost 9,233 8,898 7,769 16,980 11,981 14,507 13,373 -5.98%
-
Net Worth 474,600 478,800 441,000 422,799 457,799 487,200 443,800 1.12%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 474,600 478,800 441,000 422,799 457,799 487,200 443,800 1.12%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 6.94% -42.21% -4.58% -22.87% 50.09% 8.46% 0.56% -
ROE 0.15% -0.55% -0.08% -0.75% 2.63% 0.28% 0.02% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 7.09 4.47 5.31 9.87 17.15 11.32 9.61 -4.94%
EPS 0.49 -1.89 -0.24 -2.26 8.59 0.96 0.05 46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.42 3.15 3.02 3.27 3.48 3.17 1.12%
Adjusted Per Share Value based on latest NOSH - 140,000
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 7.04 4.44 5.27 9.80 17.02 11.24 9.54 -4.93%
EPS 0.49 -1.87 -0.24 -2.24 8.52 0.95 0.05 46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3651 3.3949 3.1269 2.9978 3.246 3.4544 3.1467 1.12%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 1.98 2.05 2.02 2.15 2.41 2.72 2.41 -
P/RPS 27.94 45.87 38.07 21.78 14.06 24.03 25.09 1.80%
P/EPS 402.32 -108.67 -831.76 -95.25 28.06 284.18 4,498.67 -33.11%
EY 0.25 -0.92 -0.12 -1.05 3.56 0.35 0.02 52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.64 0.71 0.74 0.78 0.76 -4.40%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 17/04/23 27/04/22 12/04/21 10/06/20 22/04/19 09/04/18 14/04/17 -
Price 1.98 2.18 1.99 2.10 2.35 2.47 2.45 -
P/RPS 27.94 48.78 37.50 21.27 13.71 21.82 25.51 1.52%
P/EPS 402.32 -115.56 -819.41 -93.04 27.36 258.06 4,573.33 -33.29%
EY 0.25 -0.87 -0.12 -1.07 3.65 0.39 0.02 52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.63 0.70 0.72 0.71 0.77 -4.61%

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