[ICAP] QoQ Cumulative Quarter Result on 29-Feb-2008 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 329.9%
YoY- 168.86%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 20,356 4,412 45,666 41,974 11,607 2,293 19,876 1.59%
PBT 18,334 3,327 41,119 38,698 9,517 1,327 16,754 6.17%
Tax -961 -691 -2,038 -1,327 -824 -472 -2,154 -41.52%
NP 17,373 2,636 39,081 37,371 8,693 855 14,600 12.25%
-
NP to SH 17,373 2,636 39,081 37,371 8,693 855 14,600 12.25%
-
Tax Rate 5.24% 20.77% 4.96% 3.43% 8.66% 35.57% 12.86% -
Total Cost 2,983 1,776 6,585 4,603 2,914 1,438 5,276 -31.55%
-
Net Worth 209,987 194,895 191,775 190,425 162,381 154,180 152,579 23.65%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 209,987 194,895 191,775 190,425 162,381 154,180 152,579 23.65%
NOSH 139,991 140,212 139,982 140,018 139,983 140,163 139,980 0.00%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 85.35% 59.75% 85.58% 89.03% 74.89% 37.29% 73.46% -
ROE 8.27% 1.35% 20.38% 19.63% 5.35% 0.55% 9.57% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 14.54 3.15 32.62 29.98 8.29 1.64 14.20 1.58%
EPS 12.41 1.88 27.91 26.69 6.21 0.61 10.43 12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.39 1.37 1.36 1.16 1.10 1.09 23.64%
Adjusted Per Share Value based on latest NOSH - 140,029
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 14.43 3.13 32.38 29.76 8.23 1.63 14.09 1.59%
EPS 12.32 1.87 27.71 26.50 6.16 0.61 10.35 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4889 1.3819 1.3598 1.3502 1.1513 1.0932 1.0818 23.65%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 1.35 1.84 2.20 2.30 2.41 1.88 1.58 -
P/RPS 9.28 58.47 6.74 7.67 29.07 114.92 11.13 -11.38%
P/EPS 10.88 97.87 7.88 8.62 38.81 308.20 15.15 -19.75%
EY 9.19 1.02 12.69 11.60 2.58 0.32 6.60 24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.32 1.61 1.69 2.08 1.71 1.45 -27.17%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 08/01/09 09/09/08 20/06/08 23/04/08 08/01/08 30/10/07 26/06/07 -
Price 1.40 1.79 1.99 2.18 2.80 2.34 1.64 -
P/RPS 9.63 56.89 6.10 7.27 33.77 143.04 11.55 -11.38%
P/EPS 11.28 95.21 7.13 8.17 45.09 383.61 15.72 -19.80%
EY 8.86 1.05 14.03 12.24 2.22 0.26 6.36 24.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.29 1.45 1.60 2.41 2.13 1.50 -27.22%

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