[ICONIC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.74%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 79,068 88,688 59,866 68,023 134,789 116,177 237,395 -16.11%
PBT -6,446 -9,572 -5,897 -6,077 -11,788 -11,718 -2,471 16.55%
Tax 931 566 -837 5 -36 -505 -2,693 -
NP -5,515 -9,006 -6,734 -6,072 -11,824 -12,223 -5,164 1.05%
-
NP to SH -5,521 -9,010 -6,713 -6,072 -11,825 -12,145 -4,996 1.60%
-
Tax Rate - - - - - - - -
Total Cost 84,583 97,694 66,600 74,095 146,613 128,400 242,559 -15.49%
-
Net Worth 106,457 111,786 120,667 128,593 135,599 146,552 158,382 -6.15%
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 106,457 111,786 120,667 128,593 135,599 146,552 158,382 -6.15%
NOSH 174,521 174,666 174,880 173,775 173,846 174,467 174,046 0.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -6.98% -10.15% -11.25% -8.93% -8.77% -10.52% -2.18% -
ROE -5.19% -8.06% -5.56% -4.72% -8.72% -8.29% -3.15% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 45.31 50.78 34.23 39.14 77.53 66.59 136.40 -16.14%
EPS -3.16 -5.16 -3.84 -3.49 -6.80 -6.96 -2.87 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.64 0.69 0.74 0.78 0.84 0.91 -6.19%
Adjusted Per Share Value based on latest NOSH - 173,775
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.52 5.07 3.42 3.89 7.71 6.64 13.57 -16.11%
EPS -0.32 -0.52 -0.38 -0.35 -0.68 -0.69 -0.29 1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0639 0.069 0.0735 0.0775 0.0838 0.0906 -6.15%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.21 0.23 0.25 0.28 0.31 0.34 0.56 -
P/RPS 0.46 0.45 0.73 0.72 0.40 0.51 0.41 1.85%
P/EPS -6.64 -4.46 -6.51 -8.01 -4.56 -4.88 -19.51 -15.82%
EY -15.06 -22.43 -15.35 -12.48 -21.94 -20.47 -5.13 18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.36 0.38 0.40 0.40 0.62 -9.15%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/02/14 22/02/13 28/02/12 19/11/10 26/11/09 27/11/08 30/11/07 -
Price 0.22 0.225 0.30 0.29 0.28 0.23 0.52 -
P/RPS 0.49 0.44 0.88 0.74 0.36 0.35 0.38 4.14%
P/EPS -6.95 -4.36 -7.82 -8.30 -4.12 -3.30 -18.12 -14.19%
EY -14.38 -22.93 -12.80 -12.05 -24.29 -30.27 -5.52 16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.43 0.39 0.36 0.27 0.57 -7.08%

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