[ICONIC] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.45%
YoY- -14.15%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,331 30,932 71,313 27,471 23,194 17,294 48,218 -41.97%
PBT -1,327 -1,638 -5,468 -3,438 -3,973 -4,558 251 -
Tax 0 0 0 0 0 0 -505 -
NP -1,327 -1,638 -5,468 -3,438 -3,973 -4,558 -254 201.39%
-
NP to SH -1,329 -1,638 -5,468 -3,437 -3,971 -4,556 -181 278.23%
-
Tax Rate - - - - - - 201.20% -
Total Cost 22,658 32,570 76,781 30,909 27,167 21,852 48,472 -39.79%
-
Net Worth 139,894 139,404 141,119 146,552 149,783 155,357 159,250 -8.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 139,894 139,404 141,119 146,552 149,783 155,357 159,250 -8.28%
NOSH 174,868 174,255 174,222 174,467 174,166 174,559 174,999 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.22% -5.30% -7.67% -12.52% -17.13% -26.36% -0.53% -
ROE -0.95% -1.18% -3.87% -2.35% -2.65% -2.93% -0.11% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.20 17.75 40.93 15.75 13.32 9.91 27.55 -41.93%
EPS -0.76 -0.94 -3.14 -1.97 -2.28 -2.61 -0.10 287.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.81 0.84 0.86 0.89 0.91 -8.23%
Adjusted Per Share Value based on latest NOSH - 174,467
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.26 1.83 4.23 1.63 1.37 1.03 2.86 -42.13%
EPS -0.08 -0.10 -0.32 -0.20 -0.24 -0.27 -0.01 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0826 0.0836 0.0869 0.0888 0.0921 0.0944 -8.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.34 0.26 0.22 0.34 0.35 0.40 0.50 -
P/RPS 2.79 1.46 0.54 2.16 2.63 4.04 1.81 33.47%
P/EPS -44.74 -27.66 -7.01 -17.26 -15.35 -15.33 -483.43 -79.56%
EY -2.24 -3.62 -14.27 -5.79 -6.51 -6.52 -0.21 385.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.27 0.40 0.41 0.45 0.55 -15.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 28/05/09 20/02/09 27/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.32 0.31 0.28 0.23 0.35 0.37 0.45 -
P/RPS 2.62 1.75 0.68 1.46 2.63 3.73 1.63 37.25%
P/EPS -42.11 -32.98 -8.92 -11.68 -15.35 -14.18 -435.08 -78.94%
EY -2.38 -3.03 -11.21 -8.57 -6.51 -7.05 -0.23 375.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.35 0.27 0.41 0.42 0.49 -12.66%

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