[ICAP] QoQ Quarter Result on 31-May-2008 [#4]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -94.08%
YoY- 142.57%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 2,885 15,944 4,412 3,693 30,367 9,314 2,293 16.56%
PBT 1,034 15,007 3,327 2,422 29,181 8,190 1,327 -15.33%
Tax -538 -270 -691 -724 -503 -352 -472 9.12%
NP 496 14,737 2,636 1,698 28,678 7,838 855 -30.46%
-
NP to SH 496 14,737 2,636 1,698 28,678 7,838 855 -30.46%
-
Tax Rate 52.03% 1.80% 20.77% 29.89% 1.72% 4.30% 35.57% -
Total Cost 2,389 1,207 1,776 1,995 1,689 1,476 1,438 40.31%
-
Net Worth 212,571 209,928 194,895 192,252 190,439 162,358 154,180 23.89%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 212,571 209,928 194,895 192,252 190,439 162,358 154,180 23.89%
NOSH 141,714 139,952 140,212 140,330 140,029 139,964 140,163 0.73%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 17.19% 92.43% 59.75% 45.98% 94.44% 84.15% 37.29% -
ROE 0.23% 7.02% 1.35% 0.88% 15.06% 4.83% 0.55% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 2.04 11.39 3.15 2.63 21.69 6.65 1.64 15.67%
EPS 0.35 10.53 1.88 1.21 20.48 5.60 0.61 -30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.39 1.37 1.36 1.16 1.10 22.99%
Adjusted Per Share Value based on latest NOSH - 140,330
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 2.06 11.39 3.15 2.64 21.69 6.65 1.64 16.43%
EPS 0.35 10.53 1.88 1.21 20.48 5.60 0.61 -30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5184 1.4995 1.3921 1.3732 1.3603 1.1597 1.1013 23.90%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 1.40 1.35 1.84 2.20 2.30 2.41 1.88 -
P/RPS 68.77 11.85 58.47 83.60 10.61 36.22 114.92 -29.00%
P/EPS 400.00 12.82 97.87 181.82 11.23 43.04 308.20 19.00%
EY 0.25 7.80 1.02 0.55 8.90 2.32 0.32 -15.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 1.32 1.61 1.69 2.08 1.71 -33.39%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 08/04/09 08/01/09 09/09/08 20/06/08 23/04/08 08/01/08 30/10/07 -
Price 1.44 1.40 1.79 1.99 2.18 2.80 2.34 -
P/RPS 70.73 12.29 56.89 75.62 10.05 42.08 143.04 -37.49%
P/EPS 411.43 13.30 95.21 164.46 10.64 50.00 383.61 4.78%
EY 0.24 7.52 1.05 0.61 9.39 2.00 0.26 -5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 1.29 1.45 1.60 2.41 2.13 -41.24%

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