[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.59%
YoY- -772.56%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 215,812 126,514 113,413 129,808 158,520 144,942 137,905 34.82%
PBT 5,408 -2,777 -6,609 -11,182 -12,208 3,631 -2,093 -
Tax -11,208 109 0 0 0 759 -58 3253.20%
NP -5,800 -2,668 -6,609 -11,182 -12,208 4,390 -2,152 93.78%
-
NP to SH -5,736 -2,466 -6,526 -11,064 -12,104 4,367 -1,986 102.93%
-
Tax Rate 207.25% - - - - -20.90% - -
Total Cost 221,612 129,182 120,022 140,990 170,728 140,552 140,057 35.82%
-
Net Worth 172,815 178,107 175,766 176,190 177,777 179,624 173,518 -0.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 172,815 178,107 175,766 176,190 177,777 179,624 173,518 -0.27%
NOSH 183,846 187,481 188,996 189,452 189,124 189,078 188,607 -1.69%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -2.69% -2.11% -5.83% -8.61% -7.70% 3.03% -1.56% -
ROE -3.32% -1.38% -3.71% -6.28% -6.81% 2.43% -1.14% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 117.39 67.48 60.01 68.52 83.82 76.66 73.12 37.14%
EPS -3.12 -1.30 -3.45 -5.84 -6.40 2.31 -1.05 106.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.93 0.93 0.94 0.95 0.92 1.44%
Adjusted Per Share Value based on latest NOSH - 189,848
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.34 7.23 6.48 7.42 9.06 8.29 7.88 34.88%
EPS -0.33 -0.14 -0.37 -0.63 -0.69 0.25 -0.11 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0988 0.1018 0.1005 0.1007 0.1016 0.1027 0.0992 -0.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.61 0.61 0.42 0.37 0.34 0.46 -
P/RPS 0.68 0.90 1.02 0.61 0.44 0.44 0.63 5.22%
P/EPS -25.64 -46.38 -17.66 -7.19 -5.78 14.72 -43.67 -29.90%
EY -3.90 -2.16 -5.66 -13.90 -17.30 6.79 -2.29 42.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.66 0.45 0.39 0.36 0.50 42.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 -
Price 0.67 1.70 0.59 0.44 0.38 0.36 0.41 -
P/RPS 0.57 2.52 0.98 0.64 0.45 0.47 0.56 1.18%
P/EPS -21.47 -129.25 -17.08 -7.53 -5.94 15.59 -38.92 -32.76%
EY -4.66 -0.77 -5.85 -13.27 -16.84 6.42 -2.57 48.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.79 0.63 0.47 0.40 0.38 0.45 35.56%

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