[ICONIC] QoQ TTM Result on 30-Jun-2011 [#1]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 14.01%
YoY- 5.43%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 78,029 59,866 51,237 40,903 46,646 64,061 68,023 9.57%
PBT -12,035 -5,897 -7,261 -7,165 -8,363 -6,771 -6,077 57.63%
Tax 652 -837 -145 -173 -173 -173 5 2463.88%
NP -11,383 -6,734 -7,406 -7,338 -8,536 -6,944 -6,072 51.97%
-
NP to SH -11,360 -6,713 -7,383 -7,338 -8,534 -6,945 -6,072 51.77%
-
Tax Rate - - - - - - - -
Total Cost 89,412 66,600 58,643 48,241 55,182 71,005 74,095 13.33%
-
Net Worth 114,906 120,667 122,359 123,339 125,326 127,314 128,593 -7.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 114,906 120,667 122,359 123,339 125,326 127,314 128,593 -7.22%
NOSH 174,100 174,880 174,800 173,717 174,065 174,403 173,775 0.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -14.59% -11.25% -14.45% -17.94% -18.30% -10.84% -8.93% -
ROE -9.89% -5.56% -6.03% -5.95% -6.81% -5.45% -4.72% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.82 34.23 29.31 23.55 26.80 36.73 39.14 9.44%
EPS -6.52 -3.84 -4.22 -4.22 -4.90 -3.98 -3.49 51.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 0.70 0.71 0.72 0.73 0.74 -7.33%
Adjusted Per Share Value based on latest NOSH - 173,717
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.46 3.42 2.93 2.34 2.67 3.66 3.89 9.53%
EPS -0.65 -0.38 -0.42 -0.42 -0.49 -0.40 -0.35 51.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.069 0.07 0.0705 0.0717 0.0728 0.0735 -7.19%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.27 0.25 0.20 0.26 0.40 0.29 0.28 -
P/RPS 0.60 0.73 0.68 1.10 1.49 0.79 0.72 -11.43%
P/EPS -4.14 -6.51 -4.74 -6.16 -8.16 -7.28 -8.01 -35.57%
EY -24.17 -15.35 -21.12 -16.25 -12.26 -13.73 -12.48 55.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.29 0.37 0.56 0.40 0.38 5.19%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 18/11/11 26/08/11 27/05/11 25/02/11 19/11/10 -
Price 0.28 0.30 0.25 0.22 0.28 0.29 0.29 -
P/RPS 0.62 0.88 0.85 0.93 1.04 0.79 0.74 -11.11%
P/EPS -4.29 -7.82 -5.92 -5.21 -5.71 -7.28 -8.30 -35.56%
EY -23.30 -12.80 -16.89 -19.20 -17.51 -13.73 -12.05 55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.36 0.31 0.39 0.40 0.39 5.05%

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