[ICONIC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -114.26%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 43,824 25,995 76,611 63,476 52,263 30,932 139,272 -53.83%
PBT -3,101 -548 -7,622 -6,320 -2,965 -1,638 -17,436 -68.47%
Tax 0 0 -3 -36 0 0 0 -
NP -3,101 -548 -7,625 -6,356 -2,965 -1,638 -17,436 -68.47%
-
NP to SH -3,103 -552 -7,623 -6,357 -2,967 -1,638 -17,431 -68.45%
-
Tax Rate - - - - - - - -
Total Cost 46,925 26,543 84,236 69,832 55,228 32,570 156,708 -55.34%
-
Net Worth 130,744 132,824 134,176 135,848 139,623 139,404 141,130 -4.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 130,744 132,824 134,176 135,848 139,623 139,404 141,130 -4.98%
NOSH 174,325 172,500 174,255 174,164 174,529 174,255 174,235 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -7.08% -2.11% -9.95% -10.01% -5.67% -5.30% -12.52% -
ROE -2.37% -0.42% -5.68% -4.68% -2.13% -1.18% -12.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.14 15.07 43.96 36.45 29.95 17.75 79.93 -53.84%
EPS -1.78 -0.32 -4.38 -3.65 -1.70 -0.94 -10.00 -68.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.77 0.78 0.80 0.80 0.81 -5.01%
Adjusted Per Share Value based on latest NOSH - 173,846
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.60 1.54 4.54 3.76 3.10 1.83 8.26 -53.82%
EPS -0.18 -0.03 -0.45 -0.38 -0.18 -0.10 -1.03 -68.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.0787 0.0795 0.0805 0.0828 0.0826 0.0837 -5.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.32 0.30 0.31 0.34 0.26 0.22 -
P/RPS 1.19 2.12 0.68 0.85 1.14 1.46 0.28 163.07%
P/EPS -16.85 -100.00 -6.86 -8.49 -20.00 -27.66 -2.20 290.00%
EY -5.93 -1.00 -14.58 -11.77 -5.00 -3.62 -45.47 -74.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.39 0.40 0.43 0.33 0.27 30.04%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 23/02/10 26/11/09 21/08/09 28/05/09 20/02/09 -
Price 0.28 0.30 0.35 0.28 0.32 0.31 0.28 -
P/RPS 1.11 1.99 0.80 0.77 1.07 1.75 0.35 116.31%
P/EPS -15.73 -93.75 -8.00 -7.67 -18.82 -32.98 -2.80 217.01%
EY -6.36 -1.07 -12.50 -13.04 -5.31 -3.03 -35.73 -68.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.45 0.36 0.40 0.39 0.35 3.78%

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