[ICONIC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 41.85%
YoY- 52.61%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 244,159 195,941 130,710 53,953 126,514 85,060 64,904 141.29%
PBT -7,202 -7,453 -4,434 1,352 -2,777 -4,957 -5,591 18.33%
Tax -505 0 0 -2,802 109 0 0 -
NP -7,707 -7,453 -4,434 -1,450 -2,668 -4,957 -5,591 23.78%
-
NP to SH -7,606 -7,425 -4,414 -1,434 -2,466 -4,895 -5,532 23.57%
-
Tax Rate - - - 207.25% - - - -
Total Cost 251,866 203,394 135,144 55,403 129,182 90,017 70,495 133.16%
-
Net Worth 162,318 163,601 170,332 172,815 178,107 175,766 176,190 -5.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 162,318 163,601 170,332 172,815 178,107 175,766 176,190 -5.30%
NOSH 178,372 179,782 183,153 183,846 187,481 188,996 189,452 -3.92%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.16% -3.80% -3.39% -2.69% -2.11% -5.83% -8.61% -
ROE -4.69% -4.54% -2.59% -0.83% -1.38% -2.78% -3.14% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 136.88 108.99 71.37 29.35 67.48 45.01 34.26 151.15%
EPS -4.37 -4.13 -2.41 -0.78 -1.30 -2.59 -2.92 30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.93 0.94 0.95 0.93 0.93 -1.43%
Adjusted Per Share Value based on latest NOSH - 183,846
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.47 11.61 7.75 3.20 7.50 5.04 3.85 141.15%
EPS -0.45 -0.44 -0.26 -0.08 -0.15 -0.29 -0.33 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.097 0.101 0.1024 0.1056 0.1042 0.1044 -5.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.56 0.70 0.80 0.61 0.61 0.42 -
P/RPS 0.37 0.51 0.98 2.73 0.90 1.36 1.23 -55.00%
P/EPS -11.73 -13.56 -29.05 -102.56 -46.38 -23.55 -14.38 -12.66%
EY -8.53 -7.38 -3.44 -0.97 -2.16 -4.25 -6.95 14.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.75 0.85 0.64 0.66 0.45 14.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 -
Price 0.45 0.52 0.50 0.67 1.70 0.59 0.44 -
P/RPS 0.33 0.48 0.70 2.28 2.52 1.31 1.28 -59.39%
P/EPS -10.55 -12.59 -20.75 -85.90 -129.25 -22.78 -15.07 -21.10%
EY -9.48 -7.94 -4.82 -1.16 -0.77 -4.39 -6.64 26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.54 0.71 1.79 0.63 0.47 2.80%

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