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

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 16.89%
YoY- 379.17%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 27,792 45,093 6,880 54,416 15,448 18,157 1,225 68.21%
PBT 21,264 40,038 -8,903 49,937 11,625 15,418 -1,388 -
Tax -2,746 -2,205 -527 -2,188 -1,660 -1,920 0 -
NP 18,518 37,833 -9,430 47,749 9,965 13,498 -1,388 -
-
NP to SH 18,518 37,833 -9,430 47,749 9,965 13,498 -1,388 -
-
Tax Rate 12.91% 5.51% - 4.38% 14.28% 12.45% - -
Total Cost 9,274 7,260 16,310 6,667 5,483 4,659 2,613 23.49%
-
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 66.63% 83.90% -137.06% 87.75% 64.51% 74.34% -113.31% -
ROE 4.96% 15.99% -4.72% 22.75% 6.14% 8.85% -4.27% -
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 19.88 32.39 4.93 38.88 11.04 12.97 3.73 32.14%
EPS 13.25 27.18 -6.76 34.12 7.12 9.64 -4.23 -
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 19.85 32.21 4.91 38.87 11.03 12.97 0.88 68.05%
EPS 13.23 27.02 -6.74 34.11 7.12 9.64 -0.99 -
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 13.43 7.66 36.11 3.47 21.84 11.10 30.03 -12.54%
P/EPS 20.15 9.13 -26.35 3.96 33.85 14.93 -26.51 -
EY 4.96 10.96 -3.80 25.27 2.95 6.70 -3.77 -
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 - -
Price 2.05 2.16 1.82 1.40 2.80 1.41 0.00 -
P/RPS 10.31 6.67 36.92 3.60 25.37 10.87 0.00 -
P/EPS 15.47 7.95 -26.94 4.10 39.33 14.62 0.00 -
EY 6.46 12.58 -3.71 24.37 2.54 6.84 0.00 -
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 0.00 -

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