[ICAP] YoY TTM Result on 30-Nov-2007 [#2]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
08-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- -27.36%
YoY- -26.17%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 45,093 6,880 54,416 15,448 18,157 1,225 105.59%
PBT 40,038 -8,903 49,937 11,625 15,418 -1,388 -
Tax -2,205 -527 -2,188 -1,660 -1,920 0 -
NP 37,833 -9,430 47,749 9,965 13,498 -1,388 -
-
NP to SH 37,833 -9,430 47,749 9,965 13,498 -1,388 -
-
Tax Rate 5.51% - 4.38% 14.28% 12.45% - -
Total Cost 7,260 16,310 6,667 5,483 4,659 2,613 22.66%
-
Net Worth 236,647 199,604 209,928 162,358 152,586 32,520 48.69%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 236,647 199,604 209,928 162,358 152,586 32,520 48.69%
NOSH 139,204 139,583 139,952 139,964 139,987 32,849 33.46%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 83.90% -137.06% 87.75% 64.51% 74.34% -113.31% -
ROE 15.99% -4.72% 22.75% 6.14% 8.85% -4.27% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 32.39 4.93 38.88 11.04 12.97 3.73 54.04%
EPS 27.18 -6.76 34.12 7.12 9.64 -4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.43 1.50 1.16 1.09 0.99 11.41%
Adjusted Per Share Value based on latest NOSH - 139,964
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 31.97 4.88 38.58 10.95 12.87 0.87 105.52%
EPS 26.82 -6.69 33.86 7.07 9.57 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6779 1.4153 1.4885 1.1512 1.0819 0.2306 48.69%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 2.48 1.78 1.35 2.41 1.44 1.12 -
P/RPS 7.66 36.11 3.47 21.84 11.10 30.03 -23.89%
P/EPS 9.13 -26.35 3.96 33.85 14.93 -26.51 -
EY 10.96 -3.80 25.27 2.95 6.70 -3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.24 0.90 2.08 1.32 1.13 5.25%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 10/01/11 21/01/10 08/01/09 08/01/08 15/12/06 - -
Price 2.16 1.82 1.40 2.80 1.41 0.00 -
P/RPS 6.67 36.92 3.60 25.37 10.87 0.00 -
P/EPS 7.95 -26.94 4.10 39.33 14.62 0.00 -
EY 12.58 -3.71 24.37 2.54 6.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 0.93 2.41 1.29 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