[ICAP] QoQ Annualized Quarter Result on 31-May-2009 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -73.69%
YoY- -83.96%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 11,996 7,990 10,392 11,414 30,988 40,712 17,648 -22.74%
PBT 7,597 3,884 6,496 7,489 25,824 36,668 13,308 -31.25%
Tax -686 -536 -1,140 -1,220 -1,998 -1,922 -2,764 -60.60%
NP 6,910 3,348 5,356 6,269 23,825 34,746 10,544 -24.61%
-
NP to SH 6,910 3,348 5,356 6,269 23,825 34,746 10,544 -24.61%
-
Tax Rate 9.03% 13.80% 17.55% 16.29% 7.74% 5.24% 20.77% -
Total Cost 5,085 4,642 5,036 5,145 7,162 5,966 7,104 -20.03%
-
Net Worth 204,518 199,484 199,455 198,704 210,058 209,987 194,895 3.27%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 204,518 199,484 199,455 198,704 210,058 209,987 194,895 3.27%
NOSH 140,081 139,499 139,479 139,933 140,039 139,991 140,212 -0.06%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 57.61% 41.90% 51.54% 54.92% 76.89% 85.35% 59.75% -
ROE 3.38% 1.68% 2.69% 3.15% 11.34% 16.55% 5.41% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 8.56 5.73 7.45 8.16 22.13 29.08 12.59 -22.73%
EPS 4.93 2.40 3.84 4.48 17.01 24.82 7.52 -24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.43 1.42 1.50 1.50 1.39 3.33%
Adjusted Per Share Value based on latest NOSH - 139,927
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 8.57 5.71 7.42 8.15 22.13 29.08 12.61 -22.75%
EPS 4.94 2.39 3.83 4.48 17.02 24.82 7.53 -24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4608 1.4249 1.4247 1.4193 1.5004 1.4999 1.3921 3.27%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.74 1.78 1.78 1.63 1.40 1.35 1.84 -
P/RPS 20.32 31.08 23.89 19.98 6.33 4.64 14.62 24.61%
P/EPS 35.27 74.17 46.35 36.38 8.23 5.44 24.47 27.68%
EY 2.84 1.35 2.16 2.75 12.15 18.39 4.09 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.24 1.15 0.93 0.90 1.32 -6.69%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 23/04/10 21/01/10 14/09/09 25/06/09 08/04/09 08/01/09 09/09/08 -
Price 1.75 1.82 1.81 1.65 1.44 1.40 1.79 -
P/RPS 20.44 31.78 24.29 20.23 6.51 4.81 14.22 27.45%
P/EPS 35.47 75.83 47.14 36.83 8.46 5.64 23.80 30.56%
EY 2.82 1.32 2.12 2.72 11.81 17.73 4.20 -23.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.27 1.27 1.16 0.96 0.93 1.29 -4.71%

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