[ICAP] YoY Cumulative 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- 559.07%
YoY- 99.85%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 14,720 6,864 3,995 20,356 11,607 16,035 1,225 51.31%
PBT 11,683 4,336 1,942 18,334 9,517 14,646 -1,388 -
Tax -1,367 -1,079 -268 -961 -824 -1,318 0 -
NP 10,316 3,257 1,674 17,373 8,693 13,328 -1,388 -
-
NP to SH 10,316 3,257 1,674 17,373 8,693 13,328 -1,388 -
-
Tax Rate 11.70% 24.88% 13.80% 5.24% 8.66% 9.00% - -
Total Cost 4,404 3,607 2,321 2,983 2,914 2,707 2,613 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 2.76% 1.37% 0.84% 8.27% 5.35% 8.73% -4.26% -
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 10.52 4.91 2.86 14.54 8.29 11.45 3.72 18.90%
EPS 7.37 2.33 1.20 12.41 6.21 9.52 -4.22 -
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 10.44 4.87 2.83 14.43 8.23 11.37 0.87 51.27%
EPS 7.31 2.31 1.19 12.32 6.16 9.45 -0.98 -
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 25.39 50.51 62.16 9.28 29.07 12.57 30.07 -2.77%
P/EPS 36.23 106.44 148.33 10.88 38.81 15.13 -26.54 -
EY 2.76 0.94 0.67 9.19 2.58 6.61 -3.77 -
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 19.49 43.99 63.55 9.63 33.77 12.31 29.00 -6.40%
P/EPS 27.82 92.70 151.67 11.28 45.09 14.81 -25.59 -
EY 3.60 1.08 0.66 8.86 2.22 6.75 -3.91 -
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