[ICONIC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.44%
YoY- -208.43%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 67,959 40,488 17,294 244,159 195,941 130,710 53,953 16.58%
PBT -11,968 -8,531 -4,558 -7,202 -7,453 -4,434 1,352 -
Tax 0 0 0 -505 0 0 -2,802 -
NP -11,968 -8,531 -4,558 -7,707 -7,453 -4,434 -1,450 306.84%
-
NP to SH -11,963 -8,527 -4,556 -7,606 -7,425 -4,414 -1,434 309.74%
-
Tax Rate - - - - - - 207.25% -
Total Cost 79,927 49,019 21,852 251,866 203,394 135,144 55,403 27.59%
-
Net Worth 146,272 149,963 155,357 162,318 163,601 170,332 172,815 -10.49%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 146,272 149,963 155,357 162,318 163,601 170,332 172,815 -10.49%
NOSH 174,133 174,376 174,559 178,372 179,782 183,153 183,846 -3.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -17.61% -21.07% -26.36% -3.16% -3.80% -3.39% -2.69% -
ROE -8.18% -5.69% -2.93% -4.69% -4.54% -2.59% -0.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.03 23.22 9.91 136.88 108.99 71.37 29.35 20.86%
EPS -6.87 -4.89 -2.61 -4.37 -4.13 -2.41 -0.78 324.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.86 0.89 0.91 0.91 0.93 0.94 -7.20%
Adjusted Per Share Value based on latest NOSH - 174,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.89 2.31 0.99 13.96 11.20 7.47 3.08 16.79%
EPS -0.68 -0.49 -0.26 -0.43 -0.42 -0.25 -0.08 314.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0857 0.0888 0.0928 0.0935 0.0974 0.0988 -10.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.35 0.40 0.50 0.56 0.70 0.80 -
P/RPS 0.87 1.51 4.04 0.37 0.51 0.98 2.73 -53.24%
P/EPS -4.95 -7.16 -15.33 -11.73 -13.56 -29.05 -102.56 -86.67%
EY -20.21 -13.97 -6.52 -8.53 -7.38 -3.44 -0.97 652.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.45 0.55 0.62 0.75 0.85 -39.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 -
Price 0.23 0.35 0.37 0.45 0.52 0.50 0.67 -
P/RPS 0.59 1.51 3.73 0.33 0.48 0.70 2.28 -59.29%
P/EPS -3.35 -7.16 -14.18 -10.55 -12.59 -20.75 -85.90 -88.43%
EY -29.87 -13.97 -7.05 -9.48 -7.94 -4.82 -1.16 766.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.41 0.42 0.49 0.57 0.54 0.71 -47.41%

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