[ICAP] QoQ Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 283.87%
YoY- 1060.23%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 9,172 19,876 23,805 32,070 10,212 3,347 3,054 107.74%
PBT 5,308 16,754 20,956 29,292 7,408 -630 -1,217 -
Tax -1,888 -2,154 -2,422 -2,636 -464 -603 0 -
NP 3,420 14,600 18,533 26,656 6,944 -1,233 -1,217 -
-
NP to SH 3,420 14,600 18,533 26,656 6,944 -1,233 -1,217 -
-
Tax Rate 35.57% 12.86% 11.56% 9.00% 6.26% - - -
Total Cost 5,752 5,276 5,272 5,414 3,268 4,580 4,271 21.88%
-
Net Worth 154,180 152,579 152,578 152,599 139,999 85,361 67,452 73.26%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 154,180 152,579 152,578 152,599 139,999 85,361 67,452 73.26%
NOSH 140,163 139,980 139,979 139,999 139,999 86,223 68,134 61.53%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 37.29% 73.46% 77.85% 83.12% 68.00% -36.84% -39.85% -
ROE 2.22% 9.57% 12.15% 17.47% 4.96% -1.44% -1.80% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 6.54 14.20 17.01 22.91 7.29 3.88 4.48 28.59%
EPS 2.44 10.43 13.24 19.04 4.96 -1.43 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.09 1.09 1.00 0.99 0.99 7.25%
Adjusted Per Share Value based on latest NOSH - 139,987
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 6.50 14.09 16.88 22.74 7.24 2.37 2.17 107.38%
EPS 2.42 10.35 13.14 18.90 4.92 -0.87 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0932 1.0818 1.0818 1.082 0.9927 0.6052 0.4783 73.25%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.88 1.58 1.49 1.44 1.28 1.25 1.17 -
P/RPS 28.73 11.13 8.76 6.29 17.55 32.20 26.10 6.59%
P/EPS 77.05 15.15 11.25 7.56 25.81 -87.41 -65.49 -
EY 1.30 6.60 8.89 13.22 3.88 -1.14 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.45 1.37 1.32 1.28 1.26 1.18 27.97%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 26/06/07 14/03/07 15/12/06 15/09/06 19/06/06 29/03/06 -
Price 2.34 1.64 1.43 1.41 1.31 1.23 1.17 -
P/RPS 35.76 11.55 8.41 6.16 17.96 31.69 26.10 23.28%
P/EPS 95.90 15.72 10.80 7.41 26.41 -86.01 -65.49 -
EY 1.04 6.36 9.26 13.50 3.79 -1.16 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.50 1.31 1.29 1.31 1.24 1.18 48.09%

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