[ICONIC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -169.29%
YoY- -243.47%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 126,514 85,060 64,904 39,630 144,942 103,429 67,325 52.10%
PBT -2,777 -4,957 -5,591 -3,052 3,631 -1,570 -666 158.38%
Tax 109 0 0 0 759 -44 -58 -
NP -2,668 -4,957 -5,591 -3,052 4,390 -1,614 -724 138.01%
-
NP to SH -2,466 -4,895 -5,532 -3,026 4,367 -1,490 -634 146.71%
-
Tax Rate - - - - -20.90% - - -
Total Cost 129,182 90,017 70,495 42,682 140,552 105,043 68,049 53.13%
-
Net Worth 178,107 175,766 176,190 177,777 179,624 173,518 171,552 2.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 178,107 175,766 176,190 177,777 179,624 173,518 171,552 2.52%
NOSH 187,481 188,996 189,452 189,124 189,078 188,607 186,470 0.36%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -2.11% -5.83% -8.61% -7.70% 3.03% -1.56% -1.08% -
ROE -1.38% -2.78% -3.14% -1.70% 2.43% -0.86% -0.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.48 45.01 34.26 20.95 76.66 54.84 36.10 51.57%
EPS -1.30 -2.59 -2.92 -1.60 2.31 -0.79 -0.34 143.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.93 0.94 0.95 0.92 0.92 2.15%
Adjusted Per Share Value based on latest NOSH - 189,124
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.23 4.86 3.71 2.27 8.29 5.91 3.85 52.03%
EPS -0.14 -0.28 -0.32 -0.17 0.25 -0.09 -0.04 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1018 0.1005 0.1007 0.1016 0.1027 0.0992 0.0981 2.49%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.61 0.61 0.42 0.37 0.34 0.46 0.37 -
P/RPS 0.90 1.36 1.23 1.77 0.44 0.84 1.02 -7.98%
P/EPS -46.38 -23.55 -14.38 -23.13 14.72 -58.23 -108.82 -43.27%
EY -2.16 -4.25 -6.95 -4.32 6.79 -1.72 -0.92 76.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.45 0.39 0.36 0.50 0.40 36.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 26/08/05 -
Price 1.70 0.59 0.44 0.38 0.36 0.41 0.44 -
P/RPS 2.52 1.31 1.28 1.81 0.47 0.75 1.22 61.97%
P/EPS -129.25 -22.78 -15.07 -23.75 15.59 -51.90 -129.41 -0.08%
EY -0.77 -4.39 -6.64 -4.21 6.42 -1.93 -0.77 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.63 0.47 0.40 0.38 0.45 0.48 139.90%

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