[ICONIC] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 64.56%
YoY- -139.33%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 244,159 237,395 192,320 140,837 126,514 126,573 142,521 43.03%
PBT -4,400 -2,471 1,182 1,627 -2,777 244 -1,294 125.61%
Tax -3,307 -2,693 -2,693 -2,693 109 803 817 -
NP -7,707 -5,164 -1,511 -1,066 -2,668 1,047 -477 535.88%
-
NP to SH -7,606 -4,996 -1,348 -874 -2,466 962 -531 486.95%
-
Tax Rate - - 227.83% 165.52% - -329.10% - -
Total Cost 251,866 242,559 193,831 141,903 129,182 125,526 142,998 45.69%
-
Net Worth 159,250 158,382 167,963 172,815 176,834 174,238 176,559 -6.62%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 159,250 158,382 167,963 172,815 176,834 174,238 176,559 -6.62%
NOSH 174,999 174,046 180,606 183,846 186,141 187,352 189,848 -5.27%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.16% -2.18% -0.79% -0.76% -2.11% 0.83% -0.33% -
ROE -4.78% -3.15% -0.80% -0.51% -1.39% 0.55% -0.30% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 139.52 136.40 106.49 76.61 67.97 67.56 75.07 50.99%
EPS -4.35 -2.87 -0.75 -0.48 -1.32 0.51 -0.28 519.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.93 0.94 0.95 0.93 0.93 -1.43%
Adjusted Per Share Value based on latest NOSH - 183,846
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.47 14.07 11.40 8.35 7.50 7.50 8.45 42.99%
EPS -0.45 -0.30 -0.08 -0.05 -0.15 0.06 -0.03 505.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0939 0.0996 0.1024 0.1048 0.1033 0.1047 -6.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.56 0.70 0.80 0.61 0.61 0.42 -
P/RPS 0.36 0.41 0.66 1.04 0.90 0.90 0.56 -25.45%
P/EPS -11.50 -19.51 -93.79 -168.28 -46.04 118.80 -150.16 -81.88%
EY -8.69 -5.13 -1.07 -0.59 -2.17 0.84 -0.67 449.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.75 0.85 0.64 0.66 0.45 14.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 -
Price 0.45 0.52 0.50 0.67 1.70 0.59 0.44 -
P/RPS 0.32 0.38 0.47 0.87 2.50 0.87 0.59 -33.41%
P/EPS -10.35 -18.12 -66.99 -140.93 -128.32 114.90 -157.31 -83.62%
EY -9.66 -5.52 -1.49 -0.71 -0.78 0.87 -0.64 507.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.54 0.71 1.79 0.63 0.47 2.80%

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