[ICAP] QoQ Quarter Result on 28-Feb-2007 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -95.07%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 9,314 2,293 2,022 1,819 13,481 2,553 1,056 326.32%
PBT 8,190 1,327 1,037 1,071 12,793 1,852 283 840.68%
Tax -352 -472 -337 -499 -1,202 -116 -602 -30.05%
NP 7,838 855 700 572 11,591 1,736 -319 -
-
NP to SH 7,838 855 700 572 11,591 1,736 -319 -
-
Tax Rate 4.30% 35.57% 32.50% 46.59% 9.40% 6.26% 212.72% -
Total Cost 1,476 1,438 1,322 1,247 1,890 817 1,375 4.83%
-
Net Worth 162,358 154,180 152,600 152,068 152,586 139,999 35,090 177.41%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 162,358 154,180 152,600 152,068 152,586 139,999 35,090 177.41%
NOSH 139,964 140,163 140,000 139,512 139,987 139,999 35,444 149.62%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 84.15% 37.29% 34.62% 31.45% 85.98% 68.00% -30.21% -
ROE 4.83% 0.55% 0.46% 0.38% 7.60% 1.24% -0.91% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 6.65 1.64 1.44 1.30 9.63 1.82 2.98 70.68%
EPS 5.60 0.61 0.50 0.41 8.28 1.24 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.10 1.09 1.09 1.09 1.00 0.99 11.13%
Adjusted Per Share Value based on latest NOSH - 139,512
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 6.65 1.64 1.44 1.30 9.63 1.82 0.75 327.82%
EPS 5.60 0.61 0.50 0.41 8.28 1.24 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1597 1.1013 1.09 1.0862 1.0899 1.00 0.2506 177.44%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 2.41 1.88 1.58 1.49 1.44 1.28 1.25 -
P/RPS 36.22 114.92 109.40 114.28 14.95 70.19 41.96 -9.33%
P/EPS 43.04 308.20 316.00 363.41 17.39 103.23 -138.89 -
EY 2.32 0.32 0.32 0.28 5.75 0.97 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.71 1.45 1.37 1.32 1.28 1.26 39.63%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 08/01/08 30/10/07 26/06/07 14/03/07 15/12/06 15/09/06 19/06/06 -
Price 2.80 2.34 1.64 1.43 1.41 1.31 1.23 -
P/RPS 42.08 143.04 113.55 109.68 14.64 71.84 41.28 1.28%
P/EPS 50.00 383.61 328.00 348.78 17.03 105.65 -136.67 -
EY 2.00 0.26 0.30 0.29 5.87 0.95 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.13 1.50 1.31 1.29 1.31 1.24 55.67%

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