[ICAP] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -91.52%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 43,682 45,872 22,162 13,604 65,954 21,693 18,040 80.41%
PBT 35,045 37,685 15,642 7,172 58,977 15,138 11,534 109.92%
Tax -1,599 -1,632 -1,920 -2,356 -2,163 -2,214 -2,624 -28.14%
NP 33,446 36,053 13,722 4,816 56,814 12,924 8,910 141.72%
-
NP to SH 33,446 36,053 13,722 4,816 56,814 12,924 8,910 141.72%
-
Tax Rate 4.56% 4.33% 12.27% 32.85% 3.67% 14.63% 22.75% -
Total Cost 10,236 9,818 8,440 8,788 9,140 8,769 9,130 7.92%
-
Net Worth 426,999 417,200 422,799 398,999 418,600 407,400 404,600 3.66%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 13,300 17,733 26,600 53,200 - - - -
Div Payout % 39.77% 49.19% 193.85% 1,104.65% - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 426,999 417,200 422,799 398,999 418,600 407,400 404,600 3.66%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 76.57% 78.60% 61.92% 35.40% 86.14% 59.58% 49.39% -
ROE 7.83% 8.64% 3.25% 1.21% 13.57% 3.17% 2.20% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 31.20 32.77 15.83 9.72 47.11 15.50 12.89 80.37%
EPS 23.89 25.75 9.80 3.44 40.58 9.23 6.36 141.83%
DPS 9.50 12.67 19.00 38.00 0.00 0.00 0.00 -
NAPS 3.05 2.98 3.02 2.85 2.99 2.91 2.89 3.66%
Adjusted Per Share Value based on latest NOSH - 140,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 31.20 32.77 15.83 9.72 47.11 15.50 12.89 80.37%
EPS 23.89 25.75 9.80 3.44 40.58 9.23 6.36 141.83%
DPS 9.50 12.67 19.00 38.00 0.00 0.00 0.00 -
NAPS 3.05 2.98 3.02 2.85 2.99 2.91 2.89 3.66%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.52 2.37 2.36 2.37 2.40 2.25 2.90 -
P/RPS 8.08 7.23 14.91 24.39 5.09 14.52 22.51 -49.52%
P/EPS 10.55 9.20 24.08 68.90 5.91 24.37 45.57 -62.33%
EY 9.48 10.87 4.15 1.45 16.91 4.10 2.19 165.84%
DY 3.77 5.34 8.05 16.03 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 0.78 0.83 0.80 0.77 1.00 -11.69%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 09/07/14 15/04/14 10/12/13 28/10/13 02/07/13 02/04/13 21/01/13 -
Price 2.50 2.40 2.36 2.37 2.39 2.34 2.28 -
P/RPS 8.01 7.32 14.91 24.39 5.07 15.10 17.69 -41.06%
P/EPS 10.46 9.32 24.08 68.90 5.89 25.35 35.82 -56.01%
EY 9.56 10.73 4.15 1.45 16.98 3.95 2.79 127.45%
DY 3.80 5.28 8.05 16.03 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.78 0.83 0.80 0.80 0.79 2.51%

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