[ICONIC] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -39.26%
YoY- -13.53%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 76,757 25,274 33,371 65,136 90,490 57,849 58,039 4.76%
PBT -2,984 -2,539 296 1,596 2,035 3,101 9,066 -
Tax 0 0 -96 -343 -586 -841 -2,528 -
NP -2,984 -2,539 200 1,253 1,449 2,260 6,538 -
-
NP to SH -2,980 -2,506 247 1,253 1,449 2,260 6,538 -
-
Tax Rate - - 32.43% 21.49% 28.80% 27.12% 27.88% -
Total Cost 79,741 27,813 33,171 63,883 89,041 55,589 51,501 7.55%
-
Net Worth 167,963 176,559 174,800 176,559 171,245 0 92,984 10.35%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 167,963 176,559 174,800 176,559 171,245 0 92,984 10.35%
NOSH 180,606 189,848 190,000 189,848 188,181 173,923 145,288 3.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -3.89% -10.05% 0.60% 1.92% 1.60% 3.91% 11.26% -
ROE -1.77% -1.42% 0.14% 0.71% 0.85% 0.00% 7.03% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.50 13.31 17.56 34.31 48.09 33.26 39.95 1.03%
EPS -1.65 -1.32 0.13 0.66 0.77 1.19 4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.92 0.93 0.91 0.00 0.64 6.42%
Adjusted Per Share Value based on latest NOSH - 189,848
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.39 1.44 1.91 3.72 5.17 3.31 3.32 4.76%
EPS -0.17 -0.14 0.01 0.07 0.08 0.13 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.1009 0.0999 0.1009 0.0979 0.00 0.0532 10.33%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.70 0.42 0.37 0.49 0.59 1.00 1.48 -
P/RPS 1.65 3.15 2.11 1.43 1.23 3.01 3.70 -12.58%
P/EPS -42.42 -31.82 284.62 74.24 76.62 76.96 32.89 -
EY -2.36 -3.14 0.35 1.35 1.31 1.30 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.45 0.40 0.53 0.65 0.00 2.31 -17.08%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 26/08/05 27/08/04 22/08/03 26/08/02 17/08/01 -
Price 0.50 0.44 0.44 0.44 0.70 1.07 1.93 -
P/RPS 1.18 3.31 2.51 1.28 1.46 3.22 4.83 -20.92%
P/EPS -30.30 -33.33 338.46 66.67 90.91 82.34 42.89 -
EY -3.30 -3.00 0.30 1.50 1.10 1.21 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.48 0.47 0.77 0.00 3.02 -24.93%

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