[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.06%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 73,184 87,648 103,980 76,611 84,634 104,526 123,728 -29.51%
PBT -6,366 -6,202 -2,192 -7,622 -8,426 -5,930 -6,552 -1.89%
Tax -37 0 0 -3 -48 0 0 -
NP -6,404 -6,202 -2,192 -7,625 -8,474 -5,930 -6,552 -1.51%
-
NP to SH -6,408 -6,206 -2,208 -7,623 -8,476 -5,934 -6,552 -1.46%
-
Tax Rate - - - - - - - -
Total Cost 79,588 93,850 106,172 84,236 93,109 110,456 130,280 -27.98%
-
Net Worth 128,856 130,744 132,824 134,176 135,848 139,623 139,404 -5.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 128,856 130,744 132,824 134,176 135,848 139,623 139,404 -5.10%
NOSH 174,130 174,325 172,500 174,255 174,164 174,529 174,255 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -8.75% -7.08% -2.11% -9.95% -10.01% -5.67% -5.30% -
ROE -4.97% -4.75% -1.66% -5.68% -6.24% -4.25% -4.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.03 50.28 60.28 43.96 48.59 59.89 71.00 -29.47%
EPS -3.68 -3.56 -1.28 -4.38 -4.87 -3.40 -3.76 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.77 0.77 0.78 0.80 0.80 -5.06%
Adjusted Per Share Value based on latest NOSH - 174,769
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.18 5.01 5.94 4.38 4.84 5.98 7.07 -29.53%
EPS -0.37 -0.35 -0.13 -0.44 -0.48 -0.34 -0.37 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0747 0.0759 0.0767 0.0777 0.0798 0.0797 -5.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.30 0.32 0.30 0.31 0.34 0.26 -
P/RPS 0.67 0.60 0.53 0.68 0.64 0.57 0.37 48.51%
P/EPS -7.61 -8.43 -25.00 -6.86 -6.37 -10.00 -6.91 6.63%
EY -13.14 -11.87 -4.00 -14.58 -15.70 -10.00 -14.46 -6.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.42 0.39 0.40 0.43 0.33 9.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 26/08/10 21/05/10 23/02/10 26/11/09 21/08/09 28/05/09 -
Price 0.29 0.28 0.30 0.35 0.28 0.32 0.31 -
P/RPS 0.69 0.56 0.50 0.80 0.58 0.53 0.44 34.94%
P/EPS -7.88 -7.87 -23.44 -8.00 -5.75 -9.41 -8.24 -2.93%
EY -12.69 -12.71 -4.27 -12.50 -17.38 -10.63 -12.13 3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.39 0.45 0.36 0.40 0.39 0.00%

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