[ICONIC] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -157.93%
YoY- -127.81%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 150,618 144,942 163,303 174,386 206,151 263,003 239,111 -26.53%
PBT 1,541 3,631 -3,179 -1,266 34 3,776 7,206 -64.27%
Tax 721 759 47 -467 -714 -1,469 -2,079 -
NP 2,262 4,390 -3,132 -1,733 -680 2,307 5,127 -42.07%
-
NP to SH 2,222 4,367 -3,008 -1,643 -637 2,307 5,127 -42.76%
-
Tax Rate -46.79% -20.90% - - 2,100.00% 38.90% 28.85% -
Total Cost 148,356 140,552 166,435 176,119 206,831 260,696 233,984 -26.21%
-
Net Worth 177,777 179,509 175,004 174,800 172,451 173,323 175,322 0.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 177,777 179,509 175,004 174,800 172,451 173,323 175,322 0.93%
NOSH 189,124 188,957 190,222 190,000 187,446 188,395 188,518 0.21%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.50% 3.03% -1.92% -0.99% -0.33% 0.88% 2.14% -
ROE 1.25% 2.43% -1.72% -0.94% -0.37% 1.33% 2.92% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 79.64 76.71 85.85 91.78 109.98 139.60 126.84 -26.69%
EPS 1.17 2.31 -1.58 -0.86 -0.34 1.22 2.72 -43.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.92 0.92 0.92 0.92 0.93 0.71%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.61 8.29 9.34 9.97 11.79 15.04 13.67 -26.54%
EPS 0.13 0.25 -0.17 -0.09 -0.04 0.13 0.29 -41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1016 0.1026 0.1001 0.0999 0.0986 0.0991 0.1002 0.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.37 0.34 0.46 0.37 0.47 0.49 0.45 -
P/RPS 0.46 0.44 0.54 0.40 0.43 0.35 0.35 20.00%
P/EPS 31.49 14.71 -29.09 -42.79 -138.30 40.01 16.55 53.61%
EY 3.18 6.80 -3.44 -2.34 -0.72 2.50 6.04 -34.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.50 0.40 0.51 0.53 0.48 -12.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 21/11/05 26/08/05 27/05/05 28/02/05 26/11/04 -
Price 0.38 0.36 0.41 0.44 0.37 1.06 0.47 -
P/RPS 0.48 0.47 0.48 0.48 0.34 0.76 0.37 18.96%
P/EPS 32.34 15.58 -25.93 -50.88 -108.88 86.56 17.28 51.92%
EY 3.09 6.42 -3.86 -1.97 -0.92 1.16 5.79 -34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.45 0.48 0.40 1.15 0.51 -14.96%

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