[ICONIC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -56.68%
YoY- -138.95%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 90,612 261,254 113,413 137,905 270,838 300,146 250,924 -15.60%
PBT -15,957 -9,937 -6,609 -2,093 7,180 6,468 16,693 -
Tax 0 0 0 -58 -2,080 -2,261 -4,658 -
NP -15,957 -9,937 -6,609 -2,152 5,100 4,206 12,034 -
-
NP to SH -15,950 -9,900 -6,526 -1,986 5,100 4,206 12,034 -
-
Tax Rate - - - - 28.97% 34.96% 27.90% -
Total Cost 106,569 271,191 120,022 140,057 265,738 295,940 238,889 -12.57%
-
Net Worth 146,272 163,601 175,766 173,518 176,101 171,919 158,660 -1.34%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 146,272 163,601 175,766 173,518 176,101 171,919 158,660 -1.34%
NOSH 174,133 179,782 188,996 188,607 189,356 188,922 176,289 -0.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -17.61% -3.80% -5.83% -1.56% 1.88% 1.40% 4.80% -
ROE -10.90% -6.05% -3.71% -1.14% 2.90% 2.45% 7.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 52.04 145.32 60.01 73.12 143.03 158.87 142.34 -15.42%
EPS -9.16 -5.51 -3.45 -1.05 2.69 2.23 6.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.91 0.93 0.92 0.93 0.91 0.90 -1.14%
Adjusted Per Share Value based on latest NOSH - 190,222
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.37 15.49 6.72 8.17 16.05 17.79 14.87 -15.59%
EPS -0.95 -0.59 -0.39 -0.12 0.30 0.25 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0867 0.097 0.1042 0.1029 0.1044 0.1019 0.094 -1.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.34 0.56 0.61 0.46 0.45 0.59 0.73 -
P/RPS 0.65 0.39 1.02 0.63 0.31 0.37 0.51 4.12%
P/EPS -3.71 -10.17 -17.66 -43.67 16.71 26.50 10.69 -
EY -26.94 -9.83 -5.66 -2.29 5.99 3.77 9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.62 0.66 0.50 0.48 0.65 0.81 -11.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 17/11/06 21/11/05 26/11/04 21/11/03 28/11/02 -
Price 0.23 0.52 0.59 0.41 0.47 0.57 0.71 -
P/RPS 0.44 0.36 0.98 0.56 0.33 0.36 0.50 -2.10%
P/EPS -2.51 -9.44 -17.08 -38.92 17.45 25.60 10.40 -
EY -39.83 -10.59 -5.85 -2.57 5.73 3.91 9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.57 0.63 0.45 0.51 0.63 0.79 -16.37%

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