[ICONIC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.6%
YoY- 64.05%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 76,611 63,476 52,263 30,932 139,272 67,959 40,488 52.80%
PBT -7,622 -6,320 -2,965 -1,638 -17,436 -11,968 -8,531 -7.21%
Tax -3 -36 0 0 0 0 0 -
NP -7,625 -6,356 -2,965 -1,638 -17,436 -11,968 -8,531 -7.19%
-
NP to SH -7,623 -6,357 -2,967 -1,638 -17,431 -11,963 -8,527 -7.17%
-
Tax Rate - - - - - - - -
Total Cost 84,236 69,832 55,228 32,570 156,708 79,927 49,019 43.32%
-
Net Worth 134,176 135,848 139,623 139,404 141,130 146,272 149,963 -7.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 134,176 135,848 139,623 139,404 141,130 146,272 149,963 -7.12%
NOSH 174,255 174,164 174,529 174,255 174,235 174,133 174,376 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -9.95% -10.01% -5.67% -5.30% -12.52% -17.61% -21.07% -
ROE -5.68% -4.68% -2.13% -1.18% -12.35% -8.18% -5.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.96 36.45 29.95 17.75 79.93 39.03 23.22 52.85%
EPS -4.38 -3.65 -1.70 -0.94 -10.00 -6.87 -4.89 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.80 0.80 0.81 0.84 0.86 -7.08%
Adjusted Per Share Value based on latest NOSH - 174,255
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.54 3.76 3.10 1.83 8.26 4.03 2.40 52.77%
EPS -0.45 -0.38 -0.18 -0.10 -1.03 -0.71 -0.51 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0805 0.0828 0.0826 0.0837 0.0867 0.0889 -7.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.31 0.34 0.26 0.22 0.34 0.35 -
P/RPS 0.68 0.85 1.14 1.46 0.28 0.87 1.51 -41.16%
P/EPS -6.86 -8.49 -20.00 -27.66 -2.20 -4.95 -7.16 -2.80%
EY -14.58 -11.77 -5.00 -3.62 -45.47 -20.21 -13.97 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.43 0.33 0.27 0.40 0.41 -3.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 21/08/09 28/05/09 20/02/09 27/11/08 29/08/08 -
Price 0.35 0.28 0.32 0.31 0.28 0.23 0.35 -
P/RPS 0.80 0.77 1.07 1.75 0.35 0.59 1.51 -34.44%
P/EPS -8.00 -7.67 -18.82 -32.98 -2.80 -3.35 -7.16 7.65%
EY -12.50 -13.04 -5.31 -3.03 -35.73 -29.87 -13.97 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.40 0.39 0.35 0.27 0.41 6.38%

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