[ICONIC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -52.24%
YoY- -208.43%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 116,177 153,937 207,500 244,159 237,395 192,320 140,837 -12.01%
PBT -11,718 -11,299 -10,310 -4,400 -2,471 1,182 1,627 -
Tax -505 -505 -505 -3,307 -2,693 -2,693 -2,693 -67.13%
NP -12,223 -11,804 -10,815 -7,707 -5,164 -1,511 -1,066 406.23%
-
NP to SH -12,145 -11,719 -10,728 -7,606 -4,996 -1,348 -874 475.23%
-
Tax Rate - - - - - 227.83% 165.52% -
Total Cost 128,400 165,741 218,315 251,866 242,559 193,831 141,903 -6.43%
-
Net Worth 146,552 149,783 155,357 159,250 158,382 167,963 172,815 -10.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 146,552 149,783 155,357 159,250 158,382 167,963 172,815 -10.38%
NOSH 174,467 174,166 174,559 174,999 174,046 180,606 183,846 -3.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -10.52% -7.67% -5.21% -3.16% -2.18% -0.79% -0.76% -
ROE -8.29% -7.82% -6.91% -4.78% -3.15% -0.80% -0.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.59 88.38 118.87 139.52 136.40 106.49 76.61 -8.89%
EPS -6.96 -6.73 -6.15 -4.35 -2.87 -0.75 -0.48 491.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.86 0.89 0.91 0.91 0.93 0.94 -7.20%
Adjusted Per Share Value based on latest NOSH - 174,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.64 8.80 11.86 13.96 13.57 11.00 8.05 -12.01%
EPS -0.69 -0.67 -0.61 -0.43 -0.29 -0.08 -0.05 472.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0838 0.0856 0.0888 0.091 0.0906 0.096 0.0988 -10.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.35 0.40 0.50 0.56 0.70 0.80 -
P/RPS 0.51 0.40 0.34 0.36 0.41 0.66 1.04 -37.73%
P/EPS -4.88 -5.20 -6.51 -11.50 -19.51 -93.79 -168.28 -90.49%
EY -20.47 -19.22 -15.36 -8.69 -5.13 -1.07 -0.59 956.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.45 0.55 0.62 0.75 0.85 -39.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 -
Price 0.23 0.35 0.37 0.45 0.52 0.50 0.67 -
P/RPS 0.35 0.40 0.31 0.32 0.38 0.47 0.87 -45.41%
P/EPS -3.30 -5.20 -6.02 -10.35 -18.12 -66.99 -140.93 -91.75%
EY -30.27 -19.22 -16.61 -9.66 -5.52 -1.49 -0.71 1112.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.41 0.42 0.49 0.57 0.54 0.71 -47.41%

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