[ICONIC] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -123.9%
YoY- 67.68%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 151,047 153,937 192,320 142,521 174,386 248,080 296,507 -10.62%
PBT -11,871 -11,299 1,182 -1,294 -1,266 8,386 8,153 -
Tax 0 -505 -2,693 817 -467 -2,478 -3,000 -
NP -11,871 -11,804 -1,511 -477 -1,733 5,908 5,153 -
-
NP to SH -11,872 -11,719 -1,348 -531 -1,643 5,908 5,153 -
-
Tax Rate - - 227.83% - - 29.55% 36.80% -
Total Cost 162,918 165,741 193,831 142,998 176,119 242,172 291,354 -9.22%
-
Net Worth 139,894 149,783 167,963 176,559 174,800 176,559 171,245 -3.31%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 139,894 149,783 167,963 176,559 174,800 176,559 171,245 -3.31%
NOSH 174,868 174,166 180,606 189,848 190,000 189,848 188,181 -1.21%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -7.86% -7.67% -0.79% -0.33% -0.99% 2.38% 1.74% -
ROE -8.49% -7.82% -0.80% -0.30% -0.94% 3.35% 3.01% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 86.38 88.38 106.49 75.07 91.78 130.67 157.56 -9.52%
EPS -6.79 -6.73 -0.75 -0.28 -0.86 3.11 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.86 0.93 0.93 0.92 0.93 0.91 -2.12%
Adjusted Per Share Value based on latest NOSH - 189,848
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.95 9.12 11.40 8.45 10.34 14.70 17.58 -10.63%
EPS -0.70 -0.69 -0.08 -0.03 -0.10 0.35 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0888 0.0996 0.1047 0.1036 0.1047 0.1015 -3.31%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.34 0.35 0.70 0.42 0.37 0.49 0.59 -
P/RPS 0.39 0.40 0.66 0.56 0.40 0.37 0.37 0.88%
P/EPS -5.01 -5.20 -93.79 -150.16 -42.79 15.75 21.55 -
EY -19.97 -19.22 -1.07 -0.67 -2.34 6.35 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.75 0.45 0.40 0.53 0.65 -6.64%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 29/08/08 29/08/07 25/08/06 26/08/05 27/08/04 22/08/03 -
Price 0.32 0.35 0.50 0.44 0.44 0.44 0.70 -
P/RPS 0.37 0.40 0.47 0.59 0.48 0.34 0.44 -2.84%
P/EPS -4.71 -5.20 -66.99 -157.31 -50.88 14.14 25.56 -
EY -21.22 -19.22 -1.49 -0.64 -1.97 7.07 3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.54 0.47 0.48 0.47 0.77 -10.33%

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