[ICONIC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -12.14%
YoY- -51.69%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 80,976 69,176 244,159 261,254 261,420 215,812 126,514 -25.75%
PBT -17,062 -18,232 -7,202 -9,937 -8,868 5,408 -2,777 235.82%
Tax 0 0 -505 0 0 -11,208 109 -
NP -17,062 -18,232 -7,707 -9,937 -8,868 -5,800 -2,668 244.92%
-
NP to SH -17,054 -18,224 -7,606 -9,900 -8,828 -5,736 -2,466 263.41%
-
Tax Rate - - - - - 207.25% - -
Total Cost 98,038 87,408 251,866 271,191 270,288 221,612 129,182 -16.81%
-
Net Worth 149,963 155,357 162,318 163,601 170,332 172,815 178,107 -10.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 149,963 155,357 162,318 163,601 170,332 172,815 178,107 -10.84%
NOSH 174,376 174,559 178,372 179,782 183,153 183,846 187,481 -4.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -21.07% -26.36% -3.16% -3.80% -3.39% -2.69% -2.11% -
ROE -11.37% -11.73% -4.69% -6.05% -5.18% -3.32% -1.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.44 39.63 136.88 145.32 142.73 117.39 67.48 -22.06%
EPS -9.78 -10.44 -4.37 -5.51 -4.82 -3.12 -1.30 284.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.91 0.91 0.93 0.94 0.95 -6.42%
Adjusted Per Share Value based on latest NOSH - 174,046
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.63 3.95 13.96 14.94 14.95 12.34 7.23 -25.72%
EPS -0.98 -1.04 -0.43 -0.57 -0.50 -0.33 -0.14 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0888 0.0928 0.0935 0.0974 0.0988 0.1018 -10.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.40 0.50 0.56 0.70 0.80 0.61 -
P/RPS 0.75 1.01 0.37 0.39 0.49 0.68 0.90 -11.45%
P/EPS -3.58 -3.83 -11.73 -10.17 -14.52 -25.64 -46.38 -81.89%
EY -27.94 -26.10 -8.53 -9.83 -6.89 -3.90 -2.16 451.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.55 0.62 0.75 0.85 0.64 -25.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 -
Price 0.35 0.37 0.45 0.52 0.50 0.67 1.70 -
P/RPS 0.75 0.93 0.33 0.36 0.35 0.57 2.52 -55.45%
P/EPS -3.58 -3.54 -10.55 -9.44 -10.37 -21.47 -129.25 -90.86%
EY -27.94 -28.22 -9.48 -10.59 -9.64 -4.66 -0.77 998.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.49 0.57 0.54 0.71 1.79 -62.59%

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