[ICONIC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -83.08%
YoY- -158.67%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 142,521 150,618 144,942 163,303 174,386 206,151 263,003 -33.60%
PBT -1,294 1,541 3,631 -3,179 -1,266 34 3,776 -
Tax 817 721 759 47 -467 -714 -1,469 -
NP -477 2,262 4,390 -3,132 -1,733 -680 2,307 -
-
NP to SH -531 2,222 4,367 -3,008 -1,643 -637 2,307 -
-
Tax Rate - -46.79% -20.90% - - 2,100.00% 38.90% -
Total Cost 142,998 148,356 140,552 166,435 176,119 206,831 260,696 -33.06%
-
Net Worth 176,559 177,777 179,509 175,004 174,800 172,451 173,323 1.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 176,559 177,777 179,509 175,004 174,800 172,451 173,323 1.24%
NOSH 189,848 189,124 188,957 190,222 190,000 187,446 188,395 0.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.33% 1.50% 3.03% -1.92% -0.99% -0.33% 0.88% -
ROE -0.30% 1.25% 2.43% -1.72% -0.94% -0.37% 1.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.07 79.64 76.71 85.85 91.78 109.98 139.60 -33.94%
EPS -0.28 1.17 2.31 -1.58 -0.86 -0.34 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.95 0.92 0.92 0.92 0.92 0.72%
Adjusted Per Share Value based on latest NOSH - 190,222
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.15 8.61 8.29 9.34 9.97 11.79 15.04 -33.60%
EPS -0.03 0.13 0.25 -0.17 -0.09 -0.04 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.1016 0.1026 0.1001 0.0999 0.0986 0.0991 1.21%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.42 0.37 0.34 0.46 0.37 0.47 0.49 -
P/RPS 0.56 0.46 0.44 0.54 0.40 0.43 0.35 36.91%
P/EPS -150.16 31.49 14.71 -29.09 -42.79 -138.30 40.01 -
EY -0.67 3.18 6.80 -3.44 -2.34 -0.72 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.36 0.50 0.40 0.51 0.53 -10.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 24/02/06 21/11/05 26/08/05 27/05/05 28/02/05 -
Price 0.44 0.38 0.36 0.41 0.44 0.37 1.06 -
P/RPS 0.59 0.48 0.47 0.48 0.48 0.34 0.76 -15.57%
P/EPS -157.31 32.34 15.58 -25.93 -50.88 -108.88 86.56 -
EY -0.64 3.09 6.42 -3.86 -1.97 -0.92 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.38 0.45 0.48 0.40 1.15 -45.01%

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