[ICONIC] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -9.24%
YoY- -769.36%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 152,910 139,272 116,177 153,937 207,500 244,159 237,395 -25.39%
PBT -14,517 -17,437 -11,718 -11,299 -10,310 -4,400 -2,471 225.23%
Tax 0 0 -505 -505 -505 -3,307 -2,693 -
NP -14,517 -17,437 -12,223 -11,804 -10,815 -7,707 -5,164 99.06%
-
NP to SH -14,514 -17,432 -12,145 -11,719 -10,728 -7,606 -4,996 103.46%
-
Tax Rate - - - - - - - -
Total Cost 167,427 156,709 128,400 165,741 218,315 251,866 242,559 -21.87%
-
Net Worth 139,404 141,119 146,552 149,783 155,357 159,250 158,382 -8.14%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 139,404 141,119 146,552 149,783 155,357 159,250 158,382 -8.14%
NOSH 174,255 174,222 174,467 174,166 174,559 174,999 174,046 0.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -9.49% -12.52% -10.52% -7.67% -5.21% -3.16% -2.18% -
ROE -10.41% -12.35% -8.29% -7.82% -6.91% -4.78% -3.15% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 87.75 79.94 66.59 88.38 118.87 139.52 136.40 -25.45%
EPS -8.33 -10.01 -6.96 -6.73 -6.15 -4.35 -2.87 103.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.84 0.86 0.89 0.91 0.91 -8.22%
Adjusted Per Share Value based on latest NOSH - 174,166
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.74 7.96 6.64 8.80 11.86 13.96 13.57 -25.40%
EPS -0.83 -1.00 -0.69 -0.67 -0.61 -0.43 -0.29 101.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0807 0.0838 0.0856 0.0888 0.091 0.0906 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.26 0.22 0.34 0.35 0.40 0.50 0.56 -
P/RPS 0.30 0.28 0.51 0.40 0.34 0.36 0.41 -18.78%
P/EPS -3.12 -2.20 -4.88 -5.20 -6.51 -11.50 -19.51 -70.50%
EY -32.04 -45.48 -20.47 -19.22 -15.36 -8.69 -5.13 238.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.40 0.41 0.45 0.55 0.62 -34.29%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 20/02/09 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.31 0.28 0.23 0.35 0.37 0.45 0.52 -
P/RPS 0.35 0.35 0.35 0.40 0.31 0.32 0.38 -5.33%
P/EPS -3.72 -2.80 -3.30 -5.20 -6.02 -10.35 -18.12 -65.16%
EY -26.87 -35.73 -30.27 -19.22 -16.61 -9.66 -5.52 186.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.27 0.41 0.42 0.49 0.57 -22.33%

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