[ICONIC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -56.68%
YoY- -138.95%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 129,808 158,520 144,942 137,905 134,650 135,816 263,003 -37.62%
PBT -11,182 -12,208 3,631 -2,093 -1,332 -3,848 3,768 -
Tax 0 0 759 -58 -116 152 -1,469 -
NP -11,182 -12,208 4,390 -2,152 -1,448 -3,696 2,299 -
-
NP to SH -11,064 -12,104 4,367 -1,986 -1,268 -3,524 2,299 -
-
Tax Rate - - -20.90% - - - 38.99% -
Total Cost 140,990 170,728 140,552 140,057 136,098 139,512 260,704 -33.69%
-
Net Worth 176,190 177,777 179,624 173,518 171,552 172,451 174,799 0.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 176,190 177,777 179,624 173,518 171,552 172,451 174,799 0.53%
NOSH 189,452 189,124 189,078 188,607 186,470 187,446 189,999 -0.19%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.61% -7.70% 3.03% -1.56% -1.08% -2.72% 0.87% -
ROE -6.28% -6.81% 2.43% -1.14% -0.74% -2.04% 1.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 68.52 83.82 76.66 73.12 72.21 72.46 138.42 -37.50%
EPS -5.84 -6.40 2.31 -1.05 -0.68 -1.88 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.95 0.92 0.92 0.92 0.92 0.72%
Adjusted Per Share Value based on latest NOSH - 190,222
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.69 9.40 8.59 8.17 7.98 8.05 15.59 -37.65%
EPS -0.66 -0.72 0.26 -0.12 -0.08 -0.21 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.1054 0.1065 0.1029 0.1017 0.1022 0.1036 0.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.42 0.37 0.34 0.46 0.37 0.47 0.49 -
P/RPS 0.61 0.44 0.44 0.63 0.51 0.65 0.35 44.97%
P/EPS -7.19 -5.78 14.72 -43.67 -54.41 -25.00 40.50 -
EY -13.90 -17.30 6.79 -2.29 -1.84 -4.00 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.36 0.50 0.40 0.51 0.53 -10.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 24/02/06 21/11/05 26/08/05 27/05/05 28/02/05 -
Price 0.44 0.38 0.36 0.41 0.44 0.37 1.06 -
P/RPS 0.64 0.45 0.47 0.56 0.61 0.51 0.77 -11.62%
P/EPS -7.53 -5.94 15.59 -38.92 -64.71 -19.68 87.60 -
EY -13.27 -16.84 6.42 -2.57 -1.55 -5.08 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.38 0.45 0.48 0.40 1.15 -45.01%

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