[ICAP] YoY TTM Result on 28-Feb-2009 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -59.02%
YoY- -48.6%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 26,370 47,027 8,997 26,934 43,996 18,909 2,292 50.19%
PBT 19,731 41,824 -6,181 21,790 39,735 16,014 -913 -
Tax -2,595 -2,411 -236 -2,223 -1,664 -2,419 0 -
NP 17,136 39,413 -6,417 19,567 38,071 13,595 -913 -
-
NP to SH 17,136 39,413 -6,417 19,567 38,071 13,595 -913 -
-
Tax Rate 13.15% 5.76% - 10.20% 4.19% 15.11% - -
Total Cost 9,234 7,614 15,414 7,367 5,925 5,314 3,205 19.26%
-
Net Worth 398,677 243,265 204,109 212,571 190,439 152,068 45,655 43.45%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 398,677 243,265 204,109 212,571 190,439 152,068 45,655 43.45%
NOSH 139,886 139,807 139,800 141,714 140,029 139,512 46,116 20.29%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 64.98% 83.81% -71.32% 72.65% 86.53% 71.90% -39.83% -
ROE 4.30% 16.20% -3.14% 9.20% 19.99% 8.94% -2.00% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 18.85 33.64 6.44 19.01 31.42 13.55 4.97 24.85%
EPS 12.25 28.19 -4.59 13.81 27.19 9.74 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 1.74 1.46 1.50 1.36 1.09 0.99 19.25%
Adjusted Per Share Value based on latest NOSH - 141,714
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 18.84 33.59 6.43 19.24 31.43 13.51 1.64 50.15%
EPS 12.24 28.15 -4.58 13.98 27.19 9.71 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8477 1.7376 1.4579 1.5184 1.3603 1.0862 0.3261 43.45%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 2.85 2.56 1.74 1.40 2.30 1.49 1.17 -
P/RPS 15.12 7.61 27.04 7.37 7.32 10.99 23.54 -7.10%
P/EPS 23.27 9.08 -37.91 10.14 8.46 15.29 -59.10 -
EY 4.30 11.01 -2.64 9.86 11.82 6.54 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.47 1.19 0.93 1.69 1.37 1.18 -2.71%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 26/04/11 23/04/10 08/04/09 23/04/08 14/03/07 - -
Price 2.89 2.17 1.75 1.44 2.18 1.43 0.00 -
P/RPS 15.33 6.45 27.19 7.58 6.94 10.55 0.00 -
P/EPS 23.59 7.70 -38.13 10.43 8.02 14.67 0.00 -
EY 4.24 12.99 -2.62 9.59 12.47 6.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.25 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