[ICONIC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -42.84%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 82,593 0 73,184 84,634 90,612 261,254 113,413 -4.94%
PBT -1,725 0 -6,366 -8,426 -15,957 -9,937 -6,609 -19.31%
Tax -1,230 0 -37 -48 0 0 0 -
NP -2,956 0 -6,404 -8,474 -15,957 -9,937 -6,609 -12.06%
-
NP to SH -2,962 0 -6,408 -8,476 -15,950 -9,900 -6,526 -11.85%
-
Tax Rate - - - - - - - -
Total Cost 85,549 0 79,588 93,109 106,569 271,191 120,022 -5.26%
-
Net Worth 111,099 120,310 128,856 135,848 146,272 163,601 175,766 -7.06%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 111,099 120,310 128,856 135,848 146,272 163,601 175,766 -7.06%
NOSH 173,593 174,363 174,130 174,164 174,133 179,782 188,996 -1.34%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.58% 0.00% -8.75% -10.01% -17.61% -3.80% -5.83% -
ROE -2.67% 0.00% -4.97% -6.24% -10.90% -6.05% -3.71% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.58 0.00 42.03 48.59 52.04 145.32 60.01 -3.64%
EPS -1.71 0.00 -3.68 -4.87 -9.16 -5.51 -3.45 -10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.69 0.74 0.78 0.84 0.91 0.93 -5.79%
Adjusted Per Share Value based on latest NOSH - 173,846
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.72 0.00 4.18 4.84 5.18 14.94 6.48 -4.93%
EPS -0.17 0.00 -0.37 -0.48 -0.91 -0.57 -0.37 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0635 0.0688 0.0737 0.0777 0.0836 0.0935 0.1005 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.25 0.28 0.31 0.34 0.56 0.61 -
P/RPS 0.48 0.00 0.67 0.64 0.65 0.39 1.02 -11.34%
P/EPS -13.48 0.00 -7.61 -6.37 -3.71 -10.17 -17.66 -4.22%
EY -7.42 0.00 -13.14 -15.70 -26.94 -9.83 -5.66 4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.38 0.40 0.40 0.62 0.66 -9.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/02/13 28/02/12 19/11/10 26/11/09 27/11/08 30/11/07 17/11/06 -
Price 0.225 0.30 0.29 0.28 0.23 0.52 0.59 -
P/RPS 0.47 0.00 0.69 0.58 0.44 0.36 0.98 -11.07%
P/EPS -13.18 0.00 -7.88 -5.75 -2.51 -9.44 -17.08 -4.05%
EY -7.59 0.00 -12.69 -17.38 -39.83 -10.59 -5.85 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.39 0.36 0.27 0.57 0.63 -8.96%

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