[ICAP] QoQ Annualized Quarter Result on 31-May-2017 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
17-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- 114.61%
YoY- -92.46%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 16,376 16,124 18,992 13,440 13,165 11,246 16,336 0.16%
PBT 2,601 5,364 10,860 3,104 2,086 2,244 8,548 -54.85%
Tax -2,210 -1,872 -1,928 -1,493 -1,336 -1,192 -2,032 5.77%
NP 390 3,492 8,932 1,611 750 1,052 6,516 -84.77%
-
NP to SH 390 3,492 8,932 1,611 750 1,052 6,516 -84.77%
-
Tax Rate 84.97% 34.90% 17.75% 48.10% 64.05% 53.12% 23.77% -
Total Cost 15,985 12,632 10,060 11,829 12,414 10,194 9,820 38.50%
-
Net Worth 487,200 494,199 473,200 463,399 443,800 431,199 433,999 8.03%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 487,200 494,199 473,200 463,399 443,800 431,199 433,999 8.03%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 2.39% 21.66% 47.03% 11.99% 5.70% 9.35% 39.89% -
ROE 0.08% 0.71% 1.89% 0.35% 0.17% 0.24% 1.50% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 11.70 11.52 13.57 9.60 9.40 8.03 11.67 0.17%
EPS 0.28 2.50 6.40 1.15 0.53 0.76 4.64 -84.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.53 3.38 3.31 3.17 3.08 3.10 8.03%
Adjusted Per Share Value based on latest NOSH - 140,000
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 11.70 11.52 13.57 9.60 9.40 8.03 11.67 0.17%
EPS 0.28 2.50 6.40 1.15 0.53 0.76 4.64 -84.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.53 3.38 3.31 3.17 3.08 3.10 8.03%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 2.72 2.79 2.69 2.64 2.41 2.46 2.31 -
P/RPS 23.25 24.22 19.83 27.50 25.63 30.62 19.80 11.33%
P/EPS 974.75 111.86 42.16 229.42 449.47 327.38 49.63 631.92%
EY 0.10 0.89 2.37 0.44 0.22 0.31 2.01 -86.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.80 0.80 0.76 0.80 0.75 2.65%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 09/04/18 22/01/18 05/10/17 17/07/17 14/04/17 09/01/17 24/10/16 -
Price 2.47 2.81 2.69 2.58 2.45 2.46 2.44 -
P/RPS 21.12 24.40 19.83 26.88 26.05 30.62 20.91 0.67%
P/EPS 885.16 112.66 42.16 224.21 456.93 327.38 52.42 561.60%
EY 0.11 0.89 2.37 0.45 0.22 0.31 1.91 -85.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.80 0.78 0.77 0.80 0.79 -6.88%

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