T-O (am): 0.000 (08:59:00)
T-O (pm): 2.87 (14:29:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
15 Oct 24 | Q1 Aug 24 | 1 | 31 May 25 | 3.13 | 0.66 | 0.52 | 16.7% | 0.00 | 0.37 | 46.6% | 4.8% | 81.8% | 14.7% | ||||||||
17 Jul 24 | Q4 May 24 | 4 | 31 May 24 | 5.87 | 3.01 | 2.87 | 49.0% | 0.00 | 2.05 | 148.4% | 63.9% | 440.9% | 196.6% | ||||||||
30 Apr 24 | Q3 Feb 24 | 3 | 31 May 24 | 2.36 | -0.67 | -0.84 | -35.7% | 0.00 | -0.60 | 31.3% | 5.7% | 270.3% | 4783.3% | ||||||||
30 Jan 24 | Q2 Nov 23 | 2 | 31 May 24 | 3.44 | 0.70 | 0.49 | 14.4% | 0.00 | 0.35 | 15.0% | 78.0% | 8.6% | 249.1% | ||||||||
25 Oct 23 | Q1 Aug 23 | 1 | 31 May 24 | 2.99 | 0.69 | 0.46 | 15.2% | 0.00 | 0.33 | 16.5% | 8.9% | 52.9% | 58.2% | ||||||||
27 Jul 23 | Q4 May 23 | 4 | 31 May 23 | 3.58 | 1.19 | 0.97 | 27.1% | 0.00 | 0.69 | 42.9% | 62.8% | 5283.3% | 1188.8% | ||||||||
17 Apr 23 | Q3 Feb 23 | 3 | 31 May 23 | 2.51 | 0.25 | 0.02 | 0.7% | 0.00 | 0.01 | 29.8% | 69.6% | 105.4% | 101.6% | ||||||||
18 Jan 23 | Q2 Nov 22 | 2 | 31 May 23 | 1.93 | -0.11 | -0.33 | -17.2% | 0.00 | -0.24 | 41.1% | 91.7% | 130.4% | 74.1% | ||||||||
11 Oct 22 | Q1 Aug 22 | 1 | 31 May 23 | 3.28 | 1.27 | 1.09 | 33.3% | 0.00 | 0.78 | 49.2% | 36.0% | 1327.0% | 143.2% | ||||||||
20 Jul 22 | Q4 May 22 | 4 | 31 May 22 | 2.20 | 0.15 | -0.09 | -4.0% | 0.00 | -0.06 | 48.9% | 62.0% | 92.0% | 87.1% | ||||||||
27 Apr 22 | Q3 Feb 22 | 3 | 31 May 22 | 1.48 | -1.01 | -1.11 | -75.4% | 0.00 | -0.80 | 46.6% | 29.2% | 13.2% | 30.0% | ||||||||
24 Jan 22 | Q2 Nov 21 | 2 | 31 May 22 | 1.01 | -1.15 | -1.28 | -127.4% | 0.00 | -0.92 | 58.2% | 14.2% | 386.0% | 85.5% | ||||||||
11 Oct 21 | Q1 Aug 21 | 1 | 31 May 22 | 2.41 | 0.60 | 0.45 | 18.6% | 0.00 | 0.32 | 77.7% | 15.4% | 164.9% | 57.1% | ||||||||
17 Aug 21 | Q4 May 21 | 4 | 31 May 21 | 1.36 | -0.56 | -0.69 | -51.0% | 0.00 | -0.49 | 18.7% | 39.9% | 19.2% | 524.5% | ||||||||
12 Apr 21 | Q3 Feb 21 | 3 | 31 May 21 | 1.14 | -0.70 | -0.86 | -74.9% | 0.00 | -0.61 | 2.6% | 61.5% | 23.8% | 86.5% | ||||||||
11 Jan 21 | Q2 Nov 20 | 2 | 31 May 21 | 1.18 | -0.52 | -0.69 | -58.9% | 0.00 | -0.49 | 58.8% | 60.2% | 166.2% | 273.0% | ||||||||
01 Oct 20 | Q1 Aug 20 | 1 | 31 May 21 | 2.85 | 1.17 | 1.05 | 36.7% | 0.00 | 0.75 | 26.3% | 37.7% | 541.7% | 51.6% | ||||||||
29 Jul 20 | Q4 May 20 | 4 | 31 May 20 | 2.26 | 0.52 | 0.16 | 7.2% | 0.00 | 0.12 | 23.9% | 31.9% | 102.6% | 72.8% | ||||||||
10 Jun 20 | Q3 Feb 20 | 3 | 31 May 20 | 2.97 | -5.79 | -6.32 | -213.0% | 0.00 | -4.52 | 0.5% | 12.4% | 1680.8% | 1141.7% | ||||||||
13 Jan 20 | Q2 Nov 19 | 2 | 31 May 20 | 2.95 | 0.86 | 0.40 | 13.5% | 0.00 | 0.29 | 35.5% | 16.4% | 81.5% | 55.3% | ||||||||
21 Sep 19 | Q1 Aug 19 | 1 | 31 May 20 | 4.58 | 2.67 | 2.16 | 47.2% | 0.00 | 1.55 | 38.1% | 2.1% | 260.5% | 13.1% | ||||||||
23 Jul 19 | Q4 May 19 | 4 | 31 May 19 | 3.32 | 1.12 | 0.60 | 18.1% | 0.00 | 0.43 | 2.1% | 73.7% | 1.1% | 93.0% | ||||||||
22 Apr 19 | Q3 Feb 19 | 3 | 31 May 19 | 3.39 | 1.13 | 0.61 | 17.9% | 0.00 | 0.43 | 4.1% | 19.7% | 32.2% | 141.8% | ||||||||
30 Jan 19 | Q2 Nov 18 | 2 | 31 May 19 | 3.53 | 1.39 | 0.90 | 25.3% | 0.00 | 0.64 | 21.2% | 6.6% | 53.2% | 283.8% | ||||||||
17 Oct 18 | Q1 Aug 18 | 1 | 31 May 19 | 4.49 | 2.43 | 1.91 | 42.6% | 0.00 | 1.37 | 64.4% | 5.5% | 77.8% | 14.4% | ||||||||
30 Jul 18 | Q4 May 18 | 4 | 31 May 18 | 12.59 | 9.19 | 8.61 | 68.4% | 0.00 | 6.15 | 198.4% | 253.3% | 692.5% | 722.2% | ||||||||
09 Apr 18 | Q3 Feb 18 | 3 | 31 May 18 | 4.22 | -0.73 | -1.45 | -34.4% | 0.00 | -1.04 | 27.3% | 0.7% | 198.4% | 3923.7% | ||||||||
22 Jan 18 | Q2 Nov 17 | 2 | 31 May 18 | 3.31 | -0.03 | -0.49 | -14.7% | 0.00 | -0.35 | 30.2% | 115.3% | 121.8% | 55.9% | ||||||||
05 Oct 17 | Q1 Aug 17 | 1 | 31 May 18 | 4.75 | 2.71 | 2.23 | 47.0% | 0.00 | 1.60 | 33.2% | 16.3% | 113.3% | 37.1% | ||||||||
17 Jul 17 | Q4 May 17 | 4 | 31 May 17 | 3.56 | 1.54 | 1.05 | 29.4% | 0.00 | 0.75 | 16.1% | 0.2% | 2655.3% | 314.1% | ||||||||
14 Apr 17 | Q3 Feb 17 | 3 | 31 May 17 | 4.25 | 0.44 | 0.04 | 0.9% | 0.00 | 0.03 | 176.2% | 87.6% | 103.5% | 99.9% | ||||||||
09 Jan 17 | Q2 Nov 16 | 2 | 31 May 17 | 1.54 | -1.01 | -1.10 | -71.7% | 0.00 | -0.79 | 62.3% | 45.7% | 167.7% | 225.4% | ||||||||
24 Oct 16 | Q1 Aug 16 | 1 | 31 May 17 | 4.08 | 2.14 | 1.63 | 39.9% | 0.00 | 1.16 | 14.3% | 18.7% | 433.1% | 117.6% | ||||||||
21 Jul 16 | Q4 May 16 | 4 | 31 May 16 | 3.57 | 0.09 | -0.49 | -13.7% | 0.00 | -0.35 | 89.5% | 7.7% | 101.5% | 196.8% | ||||||||
13 Apr 16 | Q3 Feb 16 | 3 | 31 May 16 | 34.19 | 32.38 | 31.47 | 92.0% | 0.00 | 22.48 | 1107.2% | 369.1% | 9382.3% | 986.6% | ||||||||
13 Jan 16 | Q2 Nov 15 | 2 | 31 May 16 | 2.83 | 0.08 | -0.34 | -12.0% | 0.00 | -0.24 | 17.7% | 60.2% | 96.3% | 106.9% | ||||||||
28 Oct 15 | Q1 Aug 15 | 1 | 31 May 16 | 3.44 | -8.84 | -9.28 | -269.7% | 0.00 | -6.63 | 11.2% | 2.4% | 1937.4% | 527.2% | ||||||||
30 Jul 15 | Q4 May 15 | 4 | 31 May 15 | 3.87 | 0.96 | 0.51 | 13.0% | 0.00 | 0.36 | 46.8% | 58.2% | 82.6% | 92.1% | ||||||||
18 Mar 15 | 28/02/15 | 3 | 31/05/15 | 7.29 | 3.33 | 2.90 | 39.7% | 0.00 | 2.07 | 2.4% | 68.8% | 41.0% | 85.7% | ||||||||
27 Jan 15 | 30/11/14 | 2 | 31/05/15 | 7.12 | 5.33 | 4.91 | 69.0% | 0.00 | 3.51 | 101.9% | 7.3% | 126.0% | 13.2% |
EPS | 2.18 sen |
Trailing PE (Sector Median: 0.0) | 129.2 |
PEG | 129.2 |
Altman Z | 1.6 |
Beaver | -178.295 |
Current Ratio | 236.82 |
Debt-Equity (DE) Ratio | 0.0 |
FCF Yield | -16.08 % |
Revenue QoQ | -46.58 % |
Revenue YoY | 4.81% |
Profit QoQ | -81.8 % |
Profit YoY | 14.69 % |
Profit Margin (Sector Median: 0.0) | 20.59 % |
ROE (ROIC: 0.2) | 0.2 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 0.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 0.0) | |
ROE (ROIC: 0.2) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 4.02 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 0.52 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 0.0 |
Expected Revenue (M) | 0.0 |
Expected Growth (%) | 0.0 |
MISS TAN MUN LIN added 5000.0 units announced on 26 Jun 2023 at ~RM2.04
MR BOH BOON CHIANG added 1000.0 units announced on 22 Feb 2023 at ~RM2.02
Market Cap: 394 M.
Market Cap Class: Small caps
Number of Shares: 140 M.
Adjusted Float: 100%.
Stock highly correlated with
SDRED (97%)
PANTECH (94%)
PROPERTIES (94%)
UEMS (94%)
ICAP is a closed-end fund and is principally engaged in investing in a diversified portfolio of quoted securities. It can also invest up to 10% of its asset value in unlisted companies.Investment brokerage and other financial investment. The fund is managed by Capital Dynamics Asset Management Sdn Bhd.
Sectors:
Code: 5108
Website: http://www.icapital.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 23-Aug-2023