[ICONIC] YoY Annual (Unaudited) 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
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,986 86,609 64,120 76,611 139,272 244,159 126,514 -5.64%
PBT -4,188 -14,175 -6,678 -7,622 -17,436 -7,202 -2,777 6.79%
Tax -878 652 -28 -3 0 -505 109 -
NP -5,066 -13,523 -6,706 -7,625 -17,436 -7,707 -2,668 10.80%
-
NP to SH -5,071 -13,503 -6,707 -7,623 -17,431 -7,606 -2,466 12.22%
-
Tax Rate - - - - - - - -
Total Cost 93,052 100,132 70,826 84,236 156,708 251,866 129,182 -5.11%
-
Net Worth 107,910 113,165 127,171 134,176 141,130 162,318 178,107 -7.70%
Dividend
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 107,910 113,165 127,171 134,176 141,130 162,318 178,107 -7.70%
NOSH 174,049 174,100 174,207 174,255 174,235 178,372 187,481 -1.18%
Ratio Analysis
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.76% -15.61% -10.46% -9.95% -12.52% -3.16% -2.11% -
ROE -4.70% -11.93% -5.27% -5.68% -12.35% -4.69% -1.38% -
Per Share
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.55 49.75 36.81 43.96 79.93 136.88 67.48 -4.51%
EPS -2.91 -7.75 -3.85 -4.38 -10.00 -4.37 -1.30 13.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.65 0.73 0.77 0.81 0.91 0.95 -6.59%
Adjusted Per Share Value based on latest NOSH - 174,769
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.22 5.13 3.80 4.54 8.26 14.47 7.50 -5.63%
EPS -0.30 -0.80 -0.40 -0.45 -1.03 -0.45 -0.15 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0671 0.0754 0.0795 0.0837 0.0962 0.1056 -7.69%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.245 0.27 0.29 0.30 0.22 0.50 0.61 -
P/RPS 0.48 0.54 0.79 0.68 0.28 0.37 0.90 -9.56%
P/EPS -8.41 -3.48 -7.53 -6.86 -2.20 -11.73 -46.38 -23.89%
EY -11.89 -28.73 -13.28 -14.58 -45.47 -8.53 -2.16 31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.39 0.27 0.55 0.64 -7.24%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/05/13 30/05/12 25/02/11 23/02/10 20/02/09 29/02/08 23/02/07 -
Price 0.265 0.28 0.29 0.35 0.28 0.45 1.70 -
P/RPS 0.52 0.56 0.79 0.80 0.35 0.33 2.52 -22.30%
P/EPS -9.10 -3.61 -7.53 -8.00 -2.80 -10.55 -129.25 -34.58%
EY -10.99 -27.70 -13.28 -12.50 -35.73 -9.48 -0.77 52.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.40 0.45 0.35 0.49 1.79 -20.39%

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