[ICONIC] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.04%
YoY- -572.68%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 23,194 17,294 48,218 65,231 76,757 53,953 41,454 -32.12%
PBT -3,973 -4,558 251 -3,019 -2,984 1,352 2,180 -
Tax 0 0 -505 0 0 -2,802 109 -
NP -3,973 -4,558 -254 -3,019 -2,984 -1,450 2,289 -
-
NP to SH -3,971 -4,556 -181 -3,011 -2,980 -1,434 2,429 -
-
Tax Rate - - 201.20% - - 207.25% -5.00% -
Total Cost 27,167 21,852 48,472 68,250 79,741 55,403 39,165 -21.65%
-
Net Worth 149,783 155,357 159,250 158,382 167,963 172,815 176,834 -10.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 149,783 155,357 159,250 158,382 167,963 172,815 176,834 -10.48%
NOSH 174,166 174,559 174,999 174,046 180,606 183,846 186,141 -4.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -17.13% -26.36% -0.53% -4.63% -3.89% -2.69% 5.52% -
ROE -2.65% -2.93% -0.11% -1.90% -1.77% -0.83% 1.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.32 9.91 27.55 37.48 42.50 29.35 22.27 -29.03%
EPS -2.28 -2.61 -0.10 -1.73 -1.65 -0.78 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.91 0.91 0.93 0.94 0.95 -6.42%
Adjusted Per Share Value based on latest NOSH - 174,046
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.37 1.03 2.86 3.87 4.55 3.20 2.46 -32.33%
EPS -0.24 -0.27 -0.01 -0.18 -0.18 -0.08 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0921 0.0944 0.0939 0.0996 0.1024 0.1048 -10.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.40 0.50 0.56 0.70 0.80 0.61 -
P/RPS 2.63 4.04 1.81 1.49 1.65 2.73 2.74 -2.69%
P/EPS -15.35 -15.33 -483.43 -32.37 -42.42 -102.56 46.75 -
EY -6.51 -6.52 -0.21 -3.09 -2.36 -0.97 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.55 0.62 0.75 0.85 0.64 -25.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 -
Price 0.35 0.37 0.45 0.52 0.50 0.67 1.70 -
P/RPS 2.63 3.73 1.63 1.39 1.18 2.28 7.63 -50.87%
P/EPS -15.35 -14.18 -435.08 -30.06 -30.30 -85.90 130.28 -
EY -6.51 -7.05 -0.23 -3.33 -3.30 -1.16 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.49 0.57 0.54 0.71 1.79 -62.59%

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