[ICAP] YoY TTM Result on 29-Feb-2008 [#3]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
23-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 282.05%
YoY- 180.04%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 47,027 8,997 26,934 43,996 18,909 2,292 82.92%
PBT 41,824 -6,181 21,790 39,735 16,014 -913 -
Tax -2,411 -236 -2,223 -1,664 -2,419 0 -
NP 39,413 -6,417 19,567 38,071 13,595 -913 -
-
NP to SH 39,413 -6,417 19,567 38,071 13,595 -913 -
-
Tax Rate 5.76% - 10.20% 4.19% 15.11% - -
Total Cost 7,614 15,414 7,367 5,925 5,314 3,205 18.88%
-
Net Worth 243,265 204,109 212,571 190,439 152,068 45,655 39.71%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 243,265 204,109 212,571 190,439 152,068 45,655 39.71%
NOSH 139,807 139,800 141,714 140,029 139,512 46,116 24.81%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 83.81% -71.32% 72.65% 86.53% 71.90% -39.83% -
ROE 16.20% -3.14% 9.20% 19.99% 8.94% -2.00% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 33.64 6.44 19.01 31.42 13.55 4.97 46.55%
EPS 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 -
NAPS 1.74 1.46 1.50 1.36 1.09 0.99 11.93%
Adjusted Per Share Value based on latest NOSH - 140,029
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 33.34 6.38 19.10 31.19 13.41 1.63 82.81%
EPS 27.95 -4.55 13.87 26.99 9.64 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7248 1.4472 1.5072 1.3503 1.0782 0.3237 39.71%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 2.56 1.74 1.40 2.30 1.49 1.17 -
P/RPS 7.61 27.04 7.37 7.32 10.99 23.54 -20.20%
P/EPS 9.08 -37.91 10.14 8.46 15.29 -59.10 -
EY 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 -
P/NAPS 1.47 1.19 0.93 1.69 1.37 1.18 4.49%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 26/04/11 23/04/10 08/04/09 23/04/08 14/03/07 - -
Price 2.17 1.75 1.44 2.18 1.43 0.00 -
P/RPS 6.45 27.19 7.58 6.94 10.55 0.00 -
P/EPS 7.70 -38.13 10.43 8.02 14.67 0.00 -
EY 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 -
P/NAPS 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