[ICONIC] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -9.24%
YoY- -769.36%
View:
Show?
TTM Result
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 51,237 68,172 151,047 153,937 192,320 142,521 174,386 -17.78%
PBT -7,261 -7,758 -11,871 -11,299 1,182 -1,294 -1,266 32.21%
Tax -145 -3 0 -505 -2,693 817 -467 -17.05%
NP -7,406 -7,761 -11,871 -11,804 -1,511 -477 -1,733 26.13%
-
NP to SH -7,383 -7,759 -11,872 -11,719 -1,348 -531 -1,643 27.15%
-
Tax Rate - - - - 227.83% - - -
Total Cost 58,643 75,933 162,918 165,741 193,831 142,998 176,119 -16.12%
-
Net Worth 122,359 131,044 139,894 149,783 167,963 176,559 174,800 -5.54%
Dividend
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 122,359 131,044 139,894 149,783 167,963 176,559 174,800 -5.54%
NOSH 174,800 174,726 174,868 174,166 180,606 189,848 190,000 -1.32%
Ratio Analysis
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -14.45% -11.38% -7.86% -7.67% -0.79% -0.33% -0.99% -
ROE -6.03% -5.92% -8.49% -7.82% -0.80% -0.30% -0.94% -
Per Share
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.31 39.02 86.38 88.38 106.49 75.07 91.78 -16.68%
EPS -4.22 -4.44 -6.79 -6.73 -0.75 -0.28 -0.86 28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.80 0.86 0.93 0.93 0.92 -4.27%
Adjusted Per Share Value based on latest NOSH - 174,166
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.04 4.04 8.95 9.12 11.40 8.45 10.34 -17.77%
EPS -0.44 -0.46 -0.70 -0.69 -0.08 -0.03 -0.10 26.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 0.0777 0.0829 0.0888 0.0996 0.1047 0.1036 -5.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.20 0.30 0.34 0.35 0.70 0.42 0.37 -
P/RPS 0.68 0.77 0.39 0.40 0.66 0.56 0.40 8.85%
P/EPS -4.74 -6.76 -5.01 -5.20 -93.79 -150.16 -42.79 -29.65%
EY -21.12 -14.80 -19.97 -19.22 -1.07 -0.67 -2.34 42.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.43 0.41 0.75 0.45 0.40 -5.01%
Price Multiplier on Announcement Date
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/11/11 26/08/10 21/08/09 29/08/08 29/08/07 25/08/06 26/08/05 -
Price 0.25 0.28 0.32 0.35 0.50 0.44 0.44 -
P/RPS 0.85 0.72 0.37 0.40 0.47 0.59 0.48 9.56%
P/EPS -5.92 -6.31 -4.71 -5.20 -66.99 -157.31 -50.88 -29.10%
EY -16.89 -15.86 -21.22 -19.22 -1.49 -0.64 -1.97 40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.40 0.41 0.54 0.47 0.48 -4.49%

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