[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 64.02%
YoY- -119.12%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 158,520 144,942 137,905 134,650 135,816 263,003 270,838 -30.05%
PBT -12,208 3,631 -2,093 -1,332 -3,848 3,768 7,180 -
Tax 0 759 -58 -116 152 -1,469 -2,080 -
NP -12,208 4,390 -2,152 -1,448 -3,696 2,299 5,100 -
-
NP to SH -12,104 4,367 -1,986 -1,268 -3,524 2,299 5,100 -
-
Tax Rate - -20.90% - - - 38.99% 28.97% -
Total Cost 170,728 140,552 140,057 136,098 139,512 260,704 265,738 -25.56%
-
Net Worth 177,777 179,624 173,518 171,552 172,451 174,799 176,101 0.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 177,777 179,624 173,518 171,552 172,451 174,799 176,101 0.63%
NOSH 189,124 189,078 188,607 186,470 187,446 189,999 189,356 -0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -7.70% 3.03% -1.56% -1.08% -2.72% 0.87% 1.88% -
ROE -6.81% 2.43% -1.14% -0.74% -2.04% 1.32% 2.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 83.82 76.66 73.12 72.21 72.46 138.42 143.03 -29.99%
EPS -6.40 2.31 -1.05 -0.68 -1.88 1.21 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.92 0.92 0.92 0.92 0.93 0.71%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.40 8.59 8.17 7.98 8.05 15.59 16.05 -30.02%
EPS -0.72 0.26 -0.12 -0.08 -0.21 0.14 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.1065 0.1029 0.1017 0.1022 0.1036 0.1044 0.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.37 0.34 0.46 0.37 0.47 0.49 0.45 -
P/RPS 0.44 0.44 0.63 0.51 0.65 0.35 0.31 26.32%
P/EPS -5.78 14.72 -43.67 -54.41 -25.00 40.50 16.71 -
EY -17.30 6.79 -2.29 -1.84 -4.00 2.47 5.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.50 0.40 0.51 0.53 0.48 -12.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 21/11/05 26/08/05 27/05/05 28/02/05 26/11/04 -
Price 0.38 0.36 0.41 0.44 0.37 1.06 0.47 -
P/RPS 0.45 0.47 0.56 0.61 0.51 0.77 0.33 22.99%
P/EPS -5.94 15.59 -38.92 -64.71 -19.68 87.60 17.45 -
EY -16.84 6.42 -2.57 -1.55 -5.08 1.14 5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.45 0.48 0.40 1.15 0.51 -14.96%

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