[ICONIC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.53%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 68,023 68,172 71,674 76,611 134,789 151,047 152,910 -41.69%
PBT -6,077 -7,758 -6,532 -7,622 -11,788 -11,871 -14,517 -44.01%
Tax 5 -3 -3 -3 -36 0 0 -
NP -6,072 -7,761 -6,535 -7,625 -11,824 -11,871 -14,517 -44.04%
-
NP to SH -6,072 -7,759 -6,537 -7,623 -11,825 -11,872 -14,514 -44.03%
-
Tax Rate - - - - - - - -
Total Cost 74,095 75,933 78,209 84,236 146,613 162,918 167,427 -41.89%
-
Net Worth 128,593 131,044 132,824 134,572 135,599 139,894 139,404 -5.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 128,593 131,044 132,824 134,572 135,599 139,894 139,404 -5.23%
NOSH 173,775 174,726 172,500 174,769 173,846 174,868 174,255 -0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -8.93% -11.38% -9.12% -9.95% -8.77% -7.86% -9.49% -
ROE -4.72% -5.92% -4.92% -5.66% -8.72% -8.49% -10.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.14 39.02 41.55 43.84 77.53 86.38 87.75 -41.59%
EPS -3.49 -4.44 -3.79 -4.36 -6.80 -6.79 -8.33 -43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.77 0.77 0.78 0.80 0.80 -5.06%
Adjusted Per Share Value based on latest NOSH - 174,769
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.89 3.90 4.10 4.38 7.71 8.64 8.74 -41.67%
EPS -0.35 -0.44 -0.37 -0.44 -0.68 -0.68 -0.83 -43.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0749 0.0759 0.0769 0.0775 0.08 0.0797 -5.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.30 0.32 0.30 0.31 0.34 0.26 -
P/RPS 0.72 0.77 0.77 0.68 0.40 0.39 0.30 79.16%
P/EPS -8.01 -6.76 -8.44 -6.88 -4.56 -5.01 -3.12 87.38%
EY -12.48 -14.80 -11.84 -14.54 -21.94 -19.97 -32.04 -46.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.42 0.39 0.40 0.43 0.33 9.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 26/08/10 21/05/10 23/02/10 26/11/09 21/08/09 28/05/09 -
Price 0.29 0.28 0.30 0.35 0.28 0.32 0.31 -
P/RPS 0.74 0.72 0.72 0.80 0.36 0.37 0.35 64.65%
P/EPS -8.30 -6.31 -7.92 -8.02 -4.12 -4.71 -3.72 70.66%
EY -12.05 -15.86 -12.63 -12.46 -24.29 -21.22 -26.87 -41.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.39 0.45 0.36 0.40 0.39 0.00%

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