[ICONIC] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.09%
YoY- -2920.99%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 11,213 21,331 30,932 71,313 27,471 23,194 17,294 -25.06%
PBT -3,355 -1,327 -1,638 -5,468 -3,438 -3,973 -4,558 -18.46%
Tax -36 0 0 0 0 0 0 -
NP -3,391 -1,327 -1,638 -5,468 -3,438 -3,973 -4,558 -17.88%
-
NP to SH -3,390 -1,329 -1,638 -5,468 -3,437 -3,971 -4,556 -17.87%
-
Tax Rate - - - - - - - -
Total Cost 14,604 22,658 32,570 76,781 30,909 27,167 21,852 -23.54%
-
Net Worth 135,599 139,894 139,404 141,119 146,552 149,783 155,357 -8.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 135,599 139,894 139,404 141,119 146,552 149,783 155,357 -8.66%
NOSH 173,846 174,868 174,255 174,222 174,467 174,166 174,559 -0.27%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -30.24% -6.22% -5.30% -7.67% -12.52% -17.13% -26.36% -
ROE -2.50% -0.95% -1.18% -3.87% -2.35% -2.65% -2.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.45 12.20 17.75 40.93 15.75 13.32 9.91 -24.87%
EPS -1.95 -0.76 -0.94 -3.14 -1.97 -2.28 -2.61 -17.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.80 0.81 0.84 0.86 0.89 -8.41%
Adjusted Per Share Value based on latest NOSH - 174,222
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.66 1.26 1.83 4.23 1.63 1.37 1.03 -25.65%
EPS -0.20 -0.08 -0.10 -0.32 -0.20 -0.24 -0.27 -18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0829 0.0826 0.0836 0.0869 0.0888 0.0921 -8.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.34 0.26 0.22 0.34 0.35 0.40 -
P/RPS 4.81 2.79 1.46 0.54 2.16 2.63 4.04 12.32%
P/EPS -15.90 -44.74 -27.66 -7.01 -17.26 -15.35 -15.33 2.46%
EY -6.29 -2.24 -3.62 -14.27 -5.79 -6.51 -6.52 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.33 0.27 0.40 0.41 0.45 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 28/05/09 20/02/09 27/11/08 29/08/08 30/05/08 -
Price 0.28 0.32 0.31 0.28 0.23 0.35 0.37 -
P/RPS 4.34 2.62 1.75 0.68 1.46 2.63 3.73 10.61%
P/EPS -14.36 -42.11 -32.98 -8.92 -11.68 -15.35 -14.18 0.84%
EY -6.96 -2.38 -3.03 -11.21 -8.57 -6.51 -7.05 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.39 0.35 0.27 0.41 0.42 -9.75%

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