[ICAP] YoY Cumulative Quarter Result on 28-Feb-2017 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
14-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 7.03%
YoY- -97.42%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 10,502 11,409 12,282 9,874 40,461 40,461 17,934 -10.13%
PBT -2,249 4,953 1,951 1,565 23,628 23,628 10,429 -
Tax -1,512 -1,539 -1,658 -1,002 -1,779 -1,779 -452 27.28%
NP -3,761 3,414 293 563 21,849 21,849 9,977 -
-
NP to SH -3,761 3,414 293 563 21,849 21,849 9,977 -
-
Tax Rate - 31.07% 84.98% 64.03% 7.53% 7.53% 4.33% -
Total Cost 14,263 7,995 11,989 9,311 18,612 18,612 7,957 12.36%
-
Net Worth 422,799 457,799 487,200 443,800 422,799 0 411,600 0.53%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 422,799 457,799 487,200 443,800 422,799 0 411,600 0.53%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin -35.81% 29.92% 2.39% 5.70% 54.00% 54.00% 55.63% -
ROE -0.89% 0.75% 0.06% 0.13% 5.17% 0.00% 2.42% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 7.50 8.15 8.77 7.05 28.90 28.90 12.81 -10.14%
EPS -2.69 2.44 0.21 0.40 15.61 15.61 7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.27 3.48 3.17 3.02 0.00 2.94 0.53%
Adjusted Per Share Value based on latest NOSH - 140,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 7.50 8.15 8.77 7.05 28.90 28.90 12.81 -10.14%
EPS -2.69 2.44 0.21 0.40 15.61 15.61 7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.27 3.48 3.17 3.02 0.00 2.94 0.53%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 2.15 2.41 2.72 2.41 2.26 2.26 2.40 -
P/RPS 28.66 29.57 31.00 34.17 7.82 7.82 18.74 8.85%
P/EPS -80.03 98.83 1,299.66 599.29 14.48 14.48 33.68 -
EY -1.25 1.01 0.08 0.17 6.91 6.91 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.78 0.76 0.75 0.00 0.82 -2.83%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 10/06/20 22/04/19 09/04/18 14/04/17 13/04/16 - 18/03/15 -
Price 2.10 2.35 2.47 2.45 2.29 0.00 2.35 -
P/RPS 27.99 28.84 28.16 34.74 7.92 0.00 18.35 8.80%
P/EPS -78.17 96.37 1,180.20 609.24 14.67 0.00 32.98 -
EY -1.28 1.04 0.08 0.16 6.82 0.00 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.71 0.77 0.76 0.00 0.80 -2.63%

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