[ICONIC] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -13.22%
YoY- 31.63%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 237,395 126,573 163,303 239,111 292,120 248,691 230,440 0.49%
PBT -2,471 244 -3,179 7,206 6,829 16,938 26,931 -
Tax -2,693 803 47 -2,079 -2,934 -4,544 -8,693 -17.73%
NP -5,164 1,047 -3,132 5,127 3,895 12,394 18,238 -
-
NP to SH -4,996 962 -3,008 5,127 3,895 12,394 18,238 -
-
Tax Rate - -329.10% - 28.85% 42.96% 26.83% 32.28% -
Total Cost 242,559 125,526 166,435 233,984 288,225 236,297 212,202 2.25%
-
Net Worth 158,382 174,238 175,004 175,322 172,632 0 100,236 7.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 158,382 174,238 175,004 175,322 172,632 0 100,236 7.91%
NOSH 174,046 187,352 190,222 188,518 189,705 180,709 145,270 3.05%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -2.18% 0.83% -1.92% 2.14% 1.33% 4.98% 7.91% -
ROE -3.15% 0.55% -1.72% 2.92% 2.26% 0.00% 18.19% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 136.40 67.56 85.85 126.84 153.99 137.62 158.63 -2.48%
EPS -2.87 0.51 -1.58 2.72 2.05 6.86 12.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.92 0.93 0.91 0.00 0.69 4.71%
Adjusted Per Share Value based on latest NOSH - 188,518
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.57 7.24 9.34 13.67 16.70 14.22 13.17 0.49%
EPS -0.29 0.06 -0.17 0.29 0.22 0.71 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0996 0.1001 0.1002 0.0987 0.00 0.0573 7.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.56 0.61 0.46 0.45 0.59 0.73 1.82 -
P/RPS 0.41 0.90 0.54 0.35 0.38 0.53 1.15 -15.78%
P/EPS -19.51 118.80 -29.09 16.55 28.74 10.64 14.50 -
EY -5.13 0.84 -3.44 6.04 3.48 9.40 6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.50 0.48 0.65 0.00 2.64 -21.44%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 17/11/06 21/11/05 26/11/04 21/11/03 28/11/02 29/11/01 -
Price 0.52 0.59 0.41 0.47 0.57 0.71 2.38 -
P/RPS 0.38 0.87 0.48 0.37 0.37 0.52 1.50 -20.44%
P/EPS -18.12 114.90 -25.93 17.28 27.76 10.35 18.96 -
EY -5.52 0.87 -3.86 5.79 3.60 9.66 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.45 0.51 0.63 0.00 3.45 -25.91%

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