[ICONIC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.53%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,089 87,986 78,029 76,611 139,272 244,159 126,514 -8.56%
PBT -17,633 -4,188 -12,035 -7,622 -17,437 -4,400 -2,777 29.03%
Tax 792 -878 652 -3 0 -3,307 109 31.45%
NP -16,841 -5,066 -11,383 -7,625 -17,437 -7,707 -2,668 28.92%
-
NP to SH -16,844 -5,071 -11,360 -7,623 -17,432 -7,606 -2,466 30.33%
-
Tax Rate - - - - - - - -
Total Cost 82,930 93,052 89,412 84,236 156,709 251,866 129,182 -5.92%
-
Net Worth 95,818 108,098 114,906 134,572 141,119 159,250 176,834 -8.10%
Dividend
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 95,818 108,098 114,906 134,572 141,119 159,250 176,834 -8.10%
NOSH 174,214 174,352 174,100 174,769 174,222 174,999 186,141 -0.90%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -25.48% -5.76% -14.59% -9.95% -12.52% -3.16% -2.11% -
ROE -17.58% -4.69% -9.89% -5.66% -12.35% -4.78% -1.39% -
Per Share
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.94 50.46 44.82 43.84 79.94 139.52 67.97 -7.72%
EPS -9.67 -2.91 -6.52 -4.36 -10.01 -4.35 -1.32 31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.62 0.66 0.77 0.81 0.91 0.95 -7.25%
Adjusted Per Share Value based on latest NOSH - 174,769
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.92 5.22 4.63 4.54 8.26 14.47 7.50 -8.55%
EPS -1.00 -0.30 -0.67 -0.45 -1.03 -0.45 -0.15 29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0641 0.0681 0.0798 0.0836 0.0944 0.1048 -8.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.215 0.245 0.27 0.30 0.22 0.50 0.61 -
P/RPS 0.57 0.49 0.60 0.68 0.28 0.36 0.90 -6.10%
P/EPS -2.22 -8.42 -4.14 -6.88 -2.20 -11.50 -46.04 -34.16%
EY -44.97 -11.87 -24.17 -14.54 -45.48 -8.69 -2.17 51.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.41 0.39 0.27 0.55 0.64 -6.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/05/14 27/05/13 30/05/12 23/02/10 20/02/09 29/02/08 23/02/07 -
Price 0.215 0.265 0.28 0.35 0.28 0.45 1.70 -
P/RPS 0.57 0.53 0.62 0.80 0.35 0.32 2.50 -18.44%
P/EPS -2.22 -9.11 -4.29 -8.02 -2.80 -10.35 -128.32 -42.84%
EY -44.97 -10.98 -23.30 -12.46 -35.73 -9.66 -0.78 74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.42 0.45 0.35 0.49 1.79 -18.95%

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