[ICAP] YoY Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
06-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -227.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 40,712 23,214 32,070 2,450 0 -
PBT 36,668 19,034 29,292 -2,776 0 -
Tax -1,922 -1,648 -2,636 0 0 -
NP 34,746 17,386 26,656 -2,776 0 -
-
NP to SH 34,746 17,386 26,656 -2,776 0 -
-
Tax Rate 5.24% 8.66% 9.00% - - -
Total Cost 5,966 5,828 5,414 5,226 0 -
-
Net Worth 209,987 162,381 152,599 32,562 0 -
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 209,987 162,381 152,599 32,562 0 -
NOSH 139,991 139,983 139,999 32,890 0 -
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 85.35% 74.89% 83.12% -113.31% 0.00% -
ROE 16.55% 10.71% 17.47% -8.53% 0.00% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 29.08 16.58 22.91 7.45 0.00 -
EPS 24.82 12.42 19.04 -8.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.16 1.09 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 32,849
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 28.87 16.46 22.74 1.74 0.00 -
EPS 24.64 12.33 18.90 -1.97 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4889 1.1513 1.082 0.2309 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 - -
Price 1.35 2.41 1.44 1.12 0.00 -
P/RPS 4.64 14.53 6.29 15.04 0.00 -
P/EPS 5.44 19.40 7.56 -13.27 0.00 -
EY 18.39 5.15 13.22 -7.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 2.08 1.32 1.13 0.00 -
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 08/01/09 08/01/08 15/12/06 06/01/06 - -
Price 1.40 2.80 1.41 1.08 0.00 -
P/RPS 4.81 16.88 6.16 14.50 0.00 -
P/EPS 5.64 22.54 7.41 -12.80 0.00 -
EY 17.73 4.44 13.50 -7.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.41 1.29 1.09 0.00 -

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