[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 91.29%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 87,986 82,593 79,740 85,556 86,609 0 0 -
PBT -4,188 -1,725 -1,188 320 -14,175 0 0 -
Tax -878 -1,230 -1,148 -1,484 652 0 0 -
NP -5,066 -2,956 -2,336 -1,164 -13,523 0 0 -
-
NP to SH -5,071 -2,962 -2,348 -1,176 -13,503 0 0 -
-
Tax Rate - - - 463.75% - - - -
Total Cost 93,052 85,549 82,076 86,720 100,132 0 0 -
-
Net Worth 107,910 111,099 112,143 112,411 113,165 120,310 122,359 -8.02%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 107,910 111,099 112,143 112,411 113,165 120,310 122,359 -8.02%
NOSH 174,049 173,593 175,223 172,941 174,100 174,363 174,800 -0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.76% -3.58% -2.93% -1.36% -15.61% 0.00% 0.00% -
ROE -4.70% -2.67% -2.09% -1.05% -11.93% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.55 47.58 45.51 49.47 49.75 0.00 0.00 -
EPS -2.91 -1.71 -1.34 -0.68 -7.75 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.64 0.65 0.65 0.69 0.70 -7.76%
Adjusted Per Share Value based on latest NOSH - 172,941
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.22 4.90 4.73 5.07 5.13 0.00 0.00 -
EPS -0.30 -0.18 -0.14 -0.07 -0.80 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0659 0.0665 0.0666 0.0671 0.0713 0.0725 -7.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.23 0.27 0.29 0.27 0.25 0.20 -
P/RPS 0.48 0.48 0.59 0.59 0.54 0.00 0.00 -
P/EPS -8.41 -13.48 -20.15 -42.65 -3.48 0.00 0.00 -
EY -11.89 -7.42 -4.96 -2.34 -28.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.42 0.45 0.42 0.36 0.29 23.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 22/02/13 23/11/12 09/08/12 30/05/12 28/02/12 18/11/11 -
Price 0.265 0.225 0.25 0.28 0.28 0.30 0.25 -
P/RPS 0.52 0.47 0.55 0.57 0.56 0.00 0.00 -
P/EPS -9.10 -13.18 -18.66 -41.18 -3.61 0.00 0.00 -
EY -10.99 -7.59 -5.36 -2.43 -27.70 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.39 0.43 0.43 0.43 0.36 12.56%

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