[ICAP] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 25.02%
YoY- -90.36%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 9,020 14,720 6,864 3,995 20,356 11,607 16,035 -9.13%
PBT 5,767 11,683 4,336 1,942 18,334 9,517 14,646 -14.37%
Tax -1,312 -1,367 -1,079 -268 -961 -824 -1,318 -0.07%
NP 4,455 10,316 3,257 1,674 17,373 8,693 13,328 -16.67%
-
NP to SH 4,455 10,316 3,257 1,674 17,373 8,693 13,328 -16.67%
-
Tax Rate 22.75% 11.70% 24.88% 13.80% 5.24% 8.66% 9.00% -
Total Cost 4,565 4,404 3,607 2,321 2,983 2,914 2,707 9.09%
-
Net Worth 404,600 373,727 237,635 199,484 209,987 162,381 152,599 17.62%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 404,600 373,727 237,635 199,484 209,987 162,381 152,599 17.62%
NOSH 140,000 139,972 139,785 139,499 139,991 139,983 139,999 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 49.39% 70.08% 47.45% 41.90% 85.35% 74.89% 83.12% -
ROE 1.10% 2.76% 1.37% 0.84% 8.27% 5.35% 8.73% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 6.44 10.52 4.91 2.86 14.54 8.29 11.45 -9.13%
EPS 3.18 7.37 2.33 1.20 12.41 6.21 9.52 -16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.67 1.70 1.43 1.50 1.16 1.09 17.62%
Adjusted Per Share Value based on latest NOSH - 139,583
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 6.44 10.51 4.90 2.85 14.54 8.29 11.45 -9.13%
EPS 3.18 7.37 2.33 1.20 12.41 6.21 9.52 -16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.6695 1.6974 1.4249 1.4999 1.1599 1.09 17.62%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 2.90 2.67 2.48 1.78 1.35 2.41 1.44 -
P/RPS 45.01 25.39 50.51 62.16 9.28 29.07 12.57 23.66%
P/EPS 91.13 36.23 106.44 148.33 10.88 38.81 15.13 34.85%
EY 1.10 2.76 0.94 0.67 9.19 2.58 6.61 -25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.46 1.24 0.90 2.08 1.32 -4.51%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 21/01/13 21/12/11 10/01/11 21/01/10 08/01/09 08/01/08 15/12/06 -
Price 2.28 2.05 2.16 1.82 1.40 2.80 1.41 -
P/RPS 35.39 19.49 43.99 63.55 9.63 33.77 12.31 19.22%
P/EPS 71.65 27.82 92.70 151.67 11.28 45.09 14.81 30.01%
EY 1.40 3.60 1.08 0.66 8.86 2.22 6.75 -23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 1.27 1.27 0.93 2.41 1.29 -7.84%

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