[ICAP] YoY TTM Result on 31-Aug-2020 [#1]

Stock
[ICAP] ICAPITAL.BIZ BHD
Announcement Date
01-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- -31.05%
YoY- -210.53%
Quarter Report
Latest QR
Upcoming QR
ICAP's Result
ICAP's Financial Summary
View:
Show?
TTM Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 11,012 7,969 6,090 11,032 14,821 24,615 14,103 -4.03%
PBT 2,026 -732 -1,185 -3,229 6,315 10,852 3,681 -9.46%
Tax -915 -663 -607 -1,485 -2,050 -2,271 -1,466 -7.55%
NP 1,111 -1,395 -1,792 -4,714 4,265 8,581 2,215 -10.85%
-
NP to SH 1,111 -1,395 -1,792 -4,714 4,265 8,581 2,215 -10.85%
-
Tax Rate 45.16% - - - 32.46% 20.93% 39.83% -
Total Cost 9,901 9,364 7,882 15,746 10,556 16,034 11,888 -3.00%
-
Net Worth 499,799 448,000 485,800 400,399 446,600 498,399 473,200 0.91%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 499,799 448,000 485,800 400,399 446,600 498,399 473,200 0.91%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 10.09% -17.51% -29.43% -42.73% 28.78% 34.86% 15.71% -
ROE 0.22% -0.31% -0.37% -1.18% 0.95% 1.72% 0.47% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 7.87 5.69 4.35 7.88 10.59 17.58 10.07 -4.02%
EPS 0.79 -1.00 -1.28 -3.37 3.05 6.13 1.58 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.20 3.47 2.86 3.19 3.56 3.38 0.91%
Adjusted Per Share Value based on latest NOSH - 140,000
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 7.81 5.65 4.32 7.82 10.51 17.45 10.00 -4.03%
EPS 0.79 -0.99 -1.27 -3.34 3.02 6.08 1.57 -10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5438 3.1765 3.4445 2.839 3.1666 3.5338 3.3552 0.91%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 2.80 1.94 2.07 1.98 2.38 2.77 2.69 -
P/RPS 35.60 34.08 47.59 25.13 22.48 15.75 26.70 4.90%
P/EPS 352.84 -194.70 -161.72 -58.80 78.12 45.19 170.02 12.93%
EY 0.28 -0.51 -0.62 -1.70 1.28 2.21 0.59 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.60 0.69 0.75 0.78 0.80 -0.42%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 25/10/23 11/10/22 11/10/21 01/10/20 20/09/19 17/10/18 05/10/17 -
Price 2.79 1.94 2.49 1.99 2.35 2.76 2.69 -
P/RPS 35.47 34.08 57.24 25.25 22.20 15.70 26.70 4.84%
P/EPS 351.58 -194.70 -194.53 -59.10 77.14 45.03 170.02 12.86%
EY 0.28 -0.51 -0.51 -1.69 1.30 2.22 0.59 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.72 0.70 0.74 0.78 0.80 -0.42%

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