[ICONIC] QoQ Quarter Result on 31-Dec-2010

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -25.6%
YoY- -68.96%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 21,398 12,086 8,580 9,173 11,064 17,829 25,995 -12.15%
PBT -1,770 -1,355 -2,140 -1,996 -1,674 -2,553 -548 118.34%
Tax 0 0 0 -145 -28 0 0 -
NP -1,770 -1,355 -2,140 -2,141 -1,702 -2,553 -548 118.34%
-
NP to SH -1,748 -1,355 -2,141 -2,139 -1,703 -2,551 -552 115.49%
-
Tax Rate - - - - - - - -
Total Cost 23,168 13,441 10,720 11,314 12,766 20,382 26,543 -8.65%
-
Net Worth 122,359 123,339 125,326 127,314 128,593 131,044 132,824 -5.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 122,359 123,339 125,326 127,314 128,593 131,044 132,824 -5.31%
NOSH 174,800 173,717 174,065 174,403 173,775 174,726 172,500 0.88%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -8.27% -11.21% -24.94% -23.34% -15.38% -14.32% -2.11% -
ROE -1.43% -1.10% -1.71% -1.68% -1.32% -1.95% -0.42% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.24 6.96 4.93 5.26 6.37 10.20 15.07 -12.93%
EPS -1.00 -0.78 -1.23 -1.23 -0.98 -1.46 -0.32 113.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.72 0.73 0.74 0.75 0.77 -6.15%
Adjusted Per Share Value based on latest NOSH - 174,403
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.27 0.72 0.51 0.54 0.66 1.06 1.54 -12.04%
EPS -0.10 -0.08 -0.13 -0.13 -0.10 -0.15 -0.03 122.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 0.0731 0.0743 0.0755 0.0762 0.0777 0.0787 -5.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.26 0.40 0.29 0.28 0.30 0.32 -
P/RPS 1.63 3.74 8.11 5.51 4.40 2.94 2.12 -16.05%
P/EPS -20.00 -33.33 -32.52 -23.65 -28.57 -20.55 -100.00 -65.76%
EY -5.00 -3.00 -3.08 -4.23 -3.50 -4.87 -1.00 192.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.56 0.40 0.38 0.40 0.42 -21.86%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 27/05/11 25/02/11 19/11/10 26/08/10 21/05/10 -
Price 0.25 0.22 0.28 0.29 0.29 0.28 0.30 -
P/RPS 2.04 3.16 5.68 5.51 4.55 2.74 1.99 1.66%
P/EPS -25.00 -28.21 -22.76 -23.65 -29.59 -19.18 -93.75 -58.53%
EY -4.00 -3.55 -4.39 -4.23 -3.38 -5.21 -1.07 140.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.39 0.40 0.39 0.37 0.39 -5.19%

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