[ICONIC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.25%
YoY- 24.4%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 0 34,320 64,061 73,184 87,648 103,980 76,611 -
PBT 0 -8,560 -6,771 -6,366 -6,202 -2,192 -7,622 -
Tax 0 0 -173 -37 0 0 -3 -
NP 0 -8,560 -6,944 -6,404 -6,202 -2,192 -7,625 -
-
NP to SH 0 -8,564 -6,945 -6,408 -6,206 -2,208 -7,623 -
-
Tax Rate - - - - - - - -
Total Cost 0 42,880 71,005 79,588 93,850 106,172 84,236 -
-
Net Worth 123,490 125,326 127,171 128,856 130,744 132,824 134,176 -5.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 123,490 125,326 127,171 128,856 130,744 132,824 134,176 -5.39%
NOSH 173,930 174,065 174,207 174,130 174,325 172,500 174,255 -0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.00% -24.94% -10.84% -8.75% -7.08% -2.11% -9.95% -
ROE 0.00% -6.83% -5.46% -4.97% -4.75% -1.66% -5.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.00 19.72 36.77 42.03 50.28 60.28 43.96 -
EPS 0.00 -4.92 -3.99 -3.68 -3.56 -1.28 -4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.73 0.74 0.75 0.77 0.77 -5.27%
Adjusted Per Share Value based on latest NOSH - 173,775
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.00 1.96 3.66 4.18 5.01 5.94 4.38 -
EPS 0.00 -0.49 -0.40 -0.37 -0.35 -0.13 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0717 0.0727 0.0737 0.0747 0.0759 0.0767 -5.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.26 0.40 0.29 0.28 0.30 0.32 0.30 -
P/RPS 0.00 2.03 0.79 0.67 0.60 0.53 0.68 -
P/EPS 0.00 -8.13 -7.27 -7.61 -8.43 -25.00 -6.86 -
EY 0.00 -12.30 -13.75 -13.14 -11.87 -4.00 -14.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.56 0.40 0.38 0.40 0.42 0.39 -3.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 25/02/11 19/11/10 26/08/10 21/05/10 23/02/10 -
Price 0.22 0.28 0.29 0.29 0.28 0.30 0.35 -
P/RPS 0.00 1.42 0.79 0.69 0.56 0.50 0.80 -
P/EPS 0.00 -5.69 -7.27 -7.88 -7.87 -23.44 -8.00 -
EY 0.00 -17.57 -13.75 -12.69 -12.71 -4.27 -12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.40 0.39 0.37 0.39 0.45 -22.05%

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