[ICONIC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 393.09%
YoY- 89.95%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 85,060 64,904 39,630 144,942 103,429 67,325 33,954 84.35%
PBT -4,957 -5,591 -3,052 3,631 -1,570 -666 -962 198.03%
Tax 0 0 0 759 -44 -58 38 -
NP -4,957 -5,591 -3,052 4,390 -1,614 -724 -924 206.14%
-
NP to SH -4,895 -5,532 -3,026 4,367 -1,490 -634 -881 213.37%
-
Tax Rate - - - -20.90% - - - -
Total Cost 90,017 70,495 42,682 140,552 105,043 68,049 34,878 88.04%
-
Net Worth 175,766 176,190 177,777 179,624 173,518 171,552 172,451 1.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 175,766 176,190 177,777 179,624 173,518 171,552 172,451 1.27%
NOSH 188,996 189,452 189,124 189,078 188,607 186,470 187,446 0.55%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -5.83% -8.61% -7.70% 3.03% -1.56% -1.08% -2.72% -
ROE -2.78% -3.14% -1.70% 2.43% -0.86% -0.37% -0.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.01 34.26 20.95 76.66 54.84 36.10 18.11 83.38%
EPS -2.59 -2.92 -1.60 2.31 -0.79 -0.34 -0.47 211.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.94 0.95 0.92 0.92 0.92 0.72%
Adjusted Per Share Value based on latest NOSH - 188,957
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.86 3.71 2.27 8.29 5.91 3.85 1.94 84.35%
EPS -0.28 -0.32 -0.17 0.25 -0.09 -0.04 -0.05 215.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1007 0.1016 0.1027 0.0992 0.0981 0.0986 1.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.61 0.42 0.37 0.34 0.46 0.37 0.47 -
P/RPS 1.36 1.23 1.77 0.44 0.84 1.02 2.59 -34.88%
P/EPS -23.55 -14.38 -23.13 14.72 -58.23 -108.82 -100.00 -61.83%
EY -4.25 -6.95 -4.32 6.79 -1.72 -0.92 -1.00 162.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.39 0.36 0.50 0.40 0.51 18.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 26/08/05 27/05/05 -
Price 0.59 0.44 0.38 0.36 0.41 0.44 0.37 -
P/RPS 1.31 1.28 1.81 0.47 0.75 1.22 2.04 -25.54%
P/EPS -22.78 -15.07 -23.75 15.59 -51.90 -129.41 -78.72 -56.21%
EY -4.39 -6.64 -4.21 6.42 -1.93 -0.77 -1.27 128.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.40 0.38 0.45 0.48 0.40 35.33%

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