[ICONIC] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 319.82%
YoY- 89.95%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 139,272 244,159 126,514 144,942 263,003 261,092 255,203 -9.59%
PBT -17,436 -7,202 -2,777 3,631 3,768 6,672 14,463 -
Tax 0 -505 109 759 -1,469 -2,215 -4,721 -
NP -17,436 -7,707 -2,668 4,390 2,299 4,457 9,742 -
-
NP to SH -17,431 -7,606 -2,466 4,367 2,299 4,457 9,742 -
-
Tax Rate - - - -20.90% 38.99% 33.20% 32.64% -
Total Cost 156,708 251,866 129,182 140,552 260,704 256,635 245,461 -7.20%
-
Net Worth 141,130 162,318 178,107 179,624 174,799 171,871 161,767 -2.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 141,130 162,318 178,107 179,624 174,799 171,871 161,767 -2.24%
NOSH 174,235 178,372 187,481 189,078 189,999 188,870 179,741 -0.51%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -12.52% -3.16% -2.11% 3.03% 0.87% 1.71% 3.82% -
ROE -12.35% -4.69% -1.38% 2.43% 1.32% 2.59% 6.02% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 79.93 136.88 67.48 76.66 138.42 138.24 141.98 -9.12%
EPS -10.00 -4.37 -1.30 2.31 1.21 2.36 5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.91 0.95 0.95 0.92 0.91 0.90 -1.73%
Adjusted Per Share Value based on latest NOSH - 188,957
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.26 14.47 7.50 8.59 15.59 15.48 15.13 -9.58%
EPS -1.03 -0.45 -0.15 0.26 0.14 0.26 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0962 0.1056 0.1065 0.1036 0.1019 0.0959 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.22 0.50 0.61 0.34 0.49 0.62 0.68 -
P/RPS 0.28 0.37 0.90 0.44 0.35 0.45 0.48 -8.58%
P/EPS -2.20 -11.73 -46.38 14.72 40.50 26.27 12.55 -
EY -45.47 -8.53 -2.16 6.79 2.47 3.81 7.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.55 0.64 0.36 0.53 0.68 0.76 -15.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 29/02/08 23/02/07 24/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.28 0.45 1.70 0.36 1.06 0.62 0.60 -
P/RPS 0.35 0.33 2.52 0.47 0.77 0.45 0.42 -2.99%
P/EPS -2.80 -10.55 -129.25 15.59 87.60 26.27 11.07 -
EY -35.73 -9.48 -0.77 6.42 1.14 3.81 9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 1.79 0.38 1.15 0.68 0.67 -10.24%

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