[ICAP] YoY TTM Result on 28-Feb-2022 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
28-Feb-2022 [#3]
Profit Trend
QoQ- -10.78%
YoY- -676.76%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Revenue 12,376 9,922 6,257 7,429 13,820 13,820 24,004 -12.39%
PBT 1,918 1,566 -2,116 467 -1,132 -1,132 14,140 -32.90%
Tax -841 -877 -525 -807 -2,028 -2,028 -2,117 -16.84%
NP 1,077 689 -2,641 -340 -3,160 -3,160 12,023 -38.24%
-
NP to SH 1,077 689 -2,641 -340 -3,160 -3,160 12,023 -38.24%
-
Tax Rate 43.85% 56.00% - 172.81% - - 14.97% -
Total Cost 11,299 9,233 8,898 7,769 16,980 16,980 11,981 -1.16%
-
Net Worth 536,199 474,600 478,800 441,000 422,799 0 457,799 3.20%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Net Worth 536,199 474,600 478,800 441,000 422,799 0 457,799 3.20%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
NP Margin 8.70% 6.94% -42.21% -4.58% -22.87% -22.87% 50.09% -
ROE 0.20% 0.15% -0.55% -0.08% -0.75% 0.00% 2.63% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 8.84 7.09 4.47 5.31 9.87 9.87 17.15 -12.40%
EPS 0.77 0.49 -1.89 -0.24 -2.26 -2.26 8.59 -38.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.39 3.42 3.15 3.02 0.00 3.27 3.20%
Adjusted Per Share Value based on latest NOSH - 140,000
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 8.84 7.09 4.47 5.31 9.87 9.87 17.15 -12.40%
EPS 0.77 0.49 -1.89 -0.24 -2.26 -2.26 8.59 -38.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.39 3.42 3.15 3.02 0.00 3.27 3.20%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/20 28/02/19 -
Price 2.82 1.98 2.05 2.02 2.15 2.15 2.41 -
P/RPS 31.90 27.94 45.87 38.07 21.78 21.78 14.06 17.78%
P/EPS 366.57 402.32 -108.67 -831.76 -95.25 -95.25 28.06 67.09%
EY 0.27 0.25 -0.92 -0.12 -1.05 -1.05 3.56 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.60 0.64 0.71 0.00 0.74 0.00%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 30/04/24 17/04/23 27/04/22 12/04/21 10/06/20 - 22/04/19 -
Price 3.08 1.98 2.18 1.99 2.10 0.00 2.35 -
P/RPS 34.84 27.94 48.78 37.50 21.27 0.00 13.71 20.48%
P/EPS 400.37 402.32 -115.56 -819.41 -93.04 0.00 27.36 70.92%
EY 0.25 0.25 -0.87 -0.12 -1.07 0.00 3.65 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 0.64 0.63 0.70 0.00 0.72 2.12%

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