[ICONIC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 124.16%
YoY- -71.21%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 129,808 134,650 311,884 337,908 255,300 225,700 211,406 -7.80%
PBT -11,182 -1,332 8,752 5,324 18,014 27,388 37,958 -
Tax 0 -116 -2,120 -1,594 -5,058 -7,980 -11,876 -
NP -11,182 -1,448 6,632 3,730 12,956 19,408 26,082 -
-
NP to SH -11,064 -1,268 6,632 3,730 12,956 19,408 26,082 -
-
Tax Rate - - 24.22% 29.94% 28.08% 29.14% 31.29% -
Total Cost 140,990 136,098 305,252 334,178 242,344 206,292 185,324 -4.45%
-
Net Worth 176,190 171,552 176,221 171,429 148,018 92,972 19,850 43.86%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 176,190 171,552 176,221 171,429 148,018 92,972 19,850 43.86%
NOSH 189,452 186,470 189,485 188,383 174,139 145,269 17,566 48.61%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -8.61% -1.08% 2.13% 1.10% 5.07% 8.60% 12.34% -
ROE -6.28% -0.74% 3.76% 2.18% 8.75% 20.88% 131.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.52 72.21 164.60 179.37 146.61 155.37 1,203.44 -37.96%
EPS -5.84 -0.68 3.50 1.98 7.44 13.36 17.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.93 0.91 0.85 0.64 1.13 -3.19%
Adjusted Per Share Value based on latest NOSH - 188,181
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.42 7.70 17.83 19.32 14.60 12.90 12.09 -7.81%
EPS -0.63 -0.07 0.38 0.21 0.74 1.11 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.0981 0.1008 0.098 0.0846 0.0532 0.0113 43.96%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.42 0.37 0.49 0.59 1.00 1.48 1.83 -
P/RPS 0.61 0.51 0.30 0.33 0.68 0.95 0.15 26.32%
P/EPS -7.19 -54.41 14.00 29.80 13.44 11.08 1.23 -
EY -13.90 -1.84 7.14 3.36 7.44 9.03 81.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.53 0.65 1.18 2.31 1.62 -19.21%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 27/08/04 22/08/03 26/08/02 17/08/01 24/08/00 -
Price 0.44 0.44 0.44 0.70 1.07 1.93 1.93 -
P/RPS 0.64 0.61 0.27 0.39 0.73 1.24 0.16 25.97%
P/EPS -7.53 -64.71 12.57 35.35 14.38 14.45 1.30 -
EY -13.27 -1.55 7.95 2.83 6.95 6.92 76.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.47 0.77 1.26 3.02 1.71 -19.35%

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