[ICAP] QoQ Annualized Quarter Result on 31-May-2023 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
27-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- 68.32%
YoY- 185.67%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 11,725 12,862 11,964 11,305 10,297 10,430 13,132 -7.28%
PBT 968 2,800 2,776 2,607 1,886 2,322 5,100 -67.00%
Tax -824 -896 -952 -861 -849 -802 -732 8.22%
NP 144 1,904 1,824 1,746 1,037 1,520 4,368 -89.73%
-
NP to SH 144 1,904 1,824 1,746 1,037 1,520 4,368 -89.73%
-
Tax Rate 85.12% 32.00% 34.29% 33.03% 45.02% 34.54% 14.35% -
Total Cost 11,581 10,958 10,140 9,559 9,260 8,910 8,764 20.43%
-
Net Worth 536,199 503,999 499,799 476,000 474,600 467,599 448,000 12.74%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 536,199 503,999 499,799 476,000 474,600 467,599 448,000 12.74%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 1.23% 14.80% 15.25% 15.44% 10.07% 14.57% 33.26% -
ROE 0.03% 0.38% 0.36% 0.37% 0.22% 0.33% 0.97% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 8.38 9.19 8.55 8.08 7.36 7.45 9.38 -7.24%
EPS 0.11 1.36 1.32 1.25 0.75 1.08 3.12 -89.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.60 3.57 3.40 3.39 3.34 3.20 12.74%
Adjusted Per Share Value based on latest NOSH - 140,000
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 8.31 9.12 8.48 8.02 7.30 7.40 9.31 -7.30%
EPS 0.10 1.35 1.29 1.24 0.74 1.08 3.10 -89.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8019 3.5735 3.5438 3.375 3.3651 3.3155 3.1765 12.74%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 2.82 2.72 2.80 2.06 1.98 2.00 1.94 -
P/RPS 33.67 29.61 32.76 25.51 26.92 26.85 20.68 38.43%
P/EPS 2,741.67 200.00 214.91 165.18 267.22 184.21 62.18 1150.96%
EY 0.04 0.50 0.47 0.61 0.37 0.54 1.61 -91.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.78 0.61 0.58 0.60 0.61 13.75%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 30/04/24 30/01/24 25/10/23 27/07/23 17/04/23 18/01/23 11/10/22 -
Price 3.08 2.82 2.79 2.32 1.98 1.99 1.94 -
P/RPS 36.78 30.70 32.65 28.73 26.92 26.71 20.68 46.84%
P/EPS 2,994.44 207.35 214.14 186.03 267.22 183.29 62.18 1226.78%
EY 0.03 0.48 0.47 0.54 0.37 0.55 1.61 -92.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.78 0.68 0.58 0.60 0.61 19.83%

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