[ICONIC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 41.01%
YoY- -228.52%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 261,420 215,812 126,514 113,413 129,808 158,520 144,942 48.33%
PBT -8,868 5,408 -2,777 -6,609 -11,182 -12,208 3,631 -
Tax 0 -11,208 109 0 0 0 759 -
NP -8,868 -5,800 -2,668 -6,609 -11,182 -12,208 4,390 -
-
NP to SH -8,828 -5,736 -2,466 -6,526 -11,064 -12,104 4,367 -
-
Tax Rate - 207.25% - - - - -20.90% -
Total Cost 270,288 221,612 129,182 120,022 140,990 170,728 140,552 54.82%
-
Net Worth 170,332 172,815 178,107 175,766 176,190 177,777 179,624 -3.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 170,332 172,815 178,107 175,766 176,190 177,777 179,624 -3.48%
NOSH 183,153 183,846 187,481 188,996 189,452 189,124 189,078 -2.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.39% -2.69% -2.11% -5.83% -8.61% -7.70% 3.03% -
ROE -5.18% -3.32% -1.38% -3.71% -6.28% -6.81% 2.43% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 142.73 117.39 67.48 60.01 68.52 83.82 76.66 51.51%
EPS -4.82 -3.12 -1.30 -3.45 -5.84 -6.40 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.95 0.93 0.93 0.94 0.95 -1.41%
Adjusted Per Share Value based on latest NOSH - 187,352
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.95 12.34 7.23 6.48 7.42 9.06 8.29 48.31%
EPS -0.50 -0.33 -0.14 -0.37 -0.63 -0.69 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.0988 0.1018 0.1005 0.1007 0.1016 0.1027 -3.48%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.80 0.61 0.61 0.42 0.37 0.34 -
P/RPS 0.49 0.68 0.90 1.02 0.61 0.44 0.44 7.46%
P/EPS -14.52 -25.64 -46.38 -17.66 -7.19 -5.78 14.72 -
EY -6.89 -3.90 -2.16 -5.66 -13.90 -17.30 6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.64 0.66 0.45 0.39 0.36 63.33%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 -
Price 0.50 0.67 1.70 0.59 0.44 0.38 0.36 -
P/RPS 0.35 0.57 2.52 0.98 0.64 0.45 0.47 -17.88%
P/EPS -10.37 -21.47 -129.25 -17.08 -7.53 -5.94 15.59 -
EY -9.64 -4.66 -0.77 -5.85 -13.27 -16.84 6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 1.79 0.63 0.47 0.40 0.38 26.47%

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