[ICAP] YoY TTM Result on 28-Feb-2007 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 0.72%
YoY- 1589.05%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 8,997 26,934 43,996 18,909 2,292 40.72%
PBT -6,181 21,790 39,735 16,014 -913 61.25%
Tax -236 -2,223 -1,664 -2,419 0 -
NP -6,417 19,567 38,071 13,595 -913 62.76%
-
NP to SH -6,417 19,567 38,071 13,595 -913 62.76%
-
Tax Rate - 10.20% 4.19% 15.11% - -
Total Cost 15,414 7,367 5,925 5,314 3,205 48.04%
-
Net Worth 204,109 212,571 190,439 152,068 45,655 45.37%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 204,109 212,571 190,439 152,068 45,655 45.37%
NOSH 139,800 141,714 140,029 139,512 46,116 31.92%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin -71.32% 72.65% 86.53% 71.90% -39.83% -
ROE -3.14% 9.20% 19.99% 8.94% -2.00% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 6.44 19.01 31.42 13.55 4.97 6.68%
EPS -4.59 13.81 27.19 9.74 -1.98 23.37%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.50 1.36 1.09 0.99 10.19%
Adjusted Per Share Value based on latest NOSH - 139,512
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 6.43 19.24 31.43 13.51 1.64 40.68%
EPS -4.58 13.98 27.19 9.71 -0.65 62.87%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4579 1.5184 1.3603 1.0862 0.3261 45.37%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.74 1.40 2.30 1.49 1.17 -
P/RPS 27.04 7.37 7.32 10.99 23.54 3.52%
P/EPS -37.91 10.14 8.46 15.29 -59.10 -10.49%
EY -2.64 9.86 11.82 6.54 -1.69 11.78%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 1.69 1.37 1.18 0.21%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 23/04/10 08/04/09 23/04/08 14/03/07 - -
Price 1.75 1.44 2.18 1.43 0.00 -
P/RPS 27.19 7.58 6.94 10.55 0.00 -
P/EPS -38.13 10.43 8.02 14.67 0.00 -
EY -2.62 9.59 12.47 6.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.96 1.60 1.31 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