[ICAP] YoY Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 229.53%
YoY- 99.85%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 29,440 13,728 7,990 40,712 23,214 32,070 2,450 51.31%
PBT 23,366 8,672 3,884 36,668 19,034 29,292 -2,776 -
Tax -2,734 -2,158 -536 -1,922 -1,648 -2,636 0 -
NP 20,632 6,514 3,348 34,746 17,386 26,656 -2,776 -
-
NP to SH 20,632 6,514 3,348 34,746 17,386 26,656 -2,776 -
-
Tax Rate 11.70% 24.88% 13.80% 5.24% 8.66% 9.00% - -
Total Cost 8,808 7,214 4,642 5,966 5,828 5,414 5,226 9.08%
-
Net Worth 373,727 237,635 199,484 209,987 162,381 152,599 32,562 50.16%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 373,727 237,635 199,484 209,987 162,381 152,599 32,562 50.16%
NOSH 139,972 139,785 139,499 139,991 139,983 139,999 32,890 27.28%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 70.08% 47.45% 41.90% 85.35% 74.89% 83.12% -113.31% -
ROE 5.52% 2.74% 1.68% 16.55% 10.71% 17.47% -8.53% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 21.03 9.82 5.73 29.08 16.58 22.91 7.45 18.87%
EPS 14.74 4.66 2.40 24.82 12.42 19.04 -8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 1.70 1.43 1.50 1.16 1.09 0.99 17.97%
Adjusted Per Share Value based on latest NOSH - 139,952
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 20.87 9.73 5.67 28.87 16.46 22.74 1.74 51.26%
EPS 14.63 4.62 2.37 24.64 12.33 18.90 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6499 1.6849 1.4144 1.4889 1.1513 1.082 0.2309 50.15%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 2.67 2.48 1.78 1.35 2.41 1.44 1.12 -
P/RPS 12.69 25.25 31.08 4.64 14.53 6.29 15.04 -2.79%
P/EPS 18.11 53.22 74.17 5.44 19.40 7.56 -13.27 -
EY 5.52 1.88 1.35 18.39 5.15 13.22 -7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.46 1.24 0.90 2.08 1.32 1.13 -2.01%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 21/12/11 10/01/11 21/01/10 08/01/09 08/01/08 15/12/06 06/01/06 -
Price 2.05 2.16 1.82 1.40 2.80 1.41 1.08 -
P/RPS 9.75 21.99 31.78 4.81 16.88 6.16 14.50 -6.39%
P/EPS 13.91 46.35 75.83 5.64 22.54 7.41 -12.80 -
EY 7.19 2.16 1.32 17.73 4.44 13.50 -7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.27 1.27 0.93 2.41 1.29 1.09 -5.62%

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