[ICAP] YoY TTM Result on 31-Aug-2009 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
14-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -20.69%
YoY- -87.83%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 20,794 25,100 43,667 21,427 47,786 19,615 5,901 23.33%
PBT 13,564 18,799 38,832 5,786 43,120 16,228 1,449 45.12%
Tax -1,987 -2,662 -1,889 -814 -2,270 -2,510 -718 18.47%
NP 11,577 16,137 36,943 4,972 40,850 13,718 731 58.40%
-
NP to SH 11,577 16,137 36,943 4,972 40,850 13,718 731 58.40%
-
Tax Rate 14.65% 14.16% 4.86% 14.07% 5.26% 15.47% 49.55% -
Total Cost 9,217 8,963 6,724 16,455 6,936 5,897 5,170 10.10%
-
Net Worth 421,399 368,419 236,833 199,455 194,895 154,180 139,999 20.14%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 421,399 368,419 236,833 199,455 194,895 154,180 139,999 20.14%
NOSH 140,000 140,083 140,137 139,479 140,212 140,163 139,999 0.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 55.67% 64.29% 84.60% 23.20% 85.49% 69.94% 12.39% -
ROE 2.75% 4.38% 15.60% 2.49% 20.96% 8.90% 0.52% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 14.85 17.92 31.16 15.36 34.08 13.99 4.22 23.30%
EPS 8.27 11.52 26.36 3.56 29.13 9.79 0.52 58.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.63 1.69 1.43 1.39 1.10 1.00 20.14%
Adjusted Per Share Value based on latest NOSH - 139,479
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 14.74 17.80 30.96 15.19 33.88 13.91 4.18 23.34%
EPS 8.21 11.44 26.19 3.53 28.96 9.73 0.52 58.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9879 2.6122 1.6792 1.4142 1.3819 1.0932 0.9927 20.13%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 2.29 2.63 2.31 1.78 1.84 1.88 1.28 -
P/RPS 15.42 14.68 7.41 11.59 5.40 13.43 30.37 -10.67%
P/EPS 27.69 22.83 8.76 49.93 6.32 19.21 245.14 -30.45%
EY 3.61 4.38 11.41 2.00 15.83 5.21 0.41 43.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.37 1.24 1.32 1.71 1.28 -8.31%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 01/11/12 13/09/11 29/10/10 14/09/09 09/09/08 30/10/07 15/09/06 -
Price 2.32 2.02 2.06 1.81 1.79 2.34 1.31 -
P/RPS 15.62 11.27 6.61 11.78 5.25 16.72 31.08 -10.82%
P/EPS 28.06 17.54 7.81 50.78 6.14 23.91 250.89 -30.56%
EY 3.56 5.70 12.80 1.97 16.28 4.18 0.40 43.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 1.22 1.27 1.29 2.13 1.31 -8.46%

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