[ICONIC] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 64.56%
YoY- -139.33%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 71,674 152,910 207,500 140,837 150,618 206,151 273,434 -19.99%
PBT -6,532 -14,517 -10,310 1,627 1,541 34 8,825 -
Tax -3 0 -505 -2,693 721 -714 -2,721 -67.84%
NP -6,535 -14,517 -10,815 -1,066 2,262 -680 6,104 -
-
NP to SH -6,537 -14,514 -10,728 -874 2,222 -637 6,104 -
-
Tax Rate - - - 165.52% -46.79% 2,100.00% 30.83% -
Total Cost 78,209 167,427 218,315 141,903 148,356 206,831 267,330 -18.51%
-
Net Worth 132,824 139,404 155,357 172,815 177,777 172,451 174,124 -4.41%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 132,824 139,404 155,357 172,815 177,777 172,451 174,124 -4.41%
NOSH 172,500 174,255 174,559 183,846 189,124 187,446 189,266 -1.53%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -9.12% -9.49% -5.21% -0.76% 1.50% -0.33% 2.23% -
ROE -4.92% -10.41% -6.91% -0.51% 1.25% -0.37% 3.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 41.55 87.75 118.87 76.61 79.64 109.98 144.47 -18.74%
EPS -3.79 -8.33 -6.15 -0.48 1.17 -0.34 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 0.89 0.94 0.94 0.92 0.92 -2.92%
Adjusted Per Share Value based on latest NOSH - 183,846
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.25 9.06 12.30 8.35 8.93 12.22 16.21 -19.98%
EPS -0.39 -0.86 -0.64 -0.05 0.13 -0.04 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0826 0.0921 0.1024 0.1054 0.1022 0.1032 -4.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.32 0.26 0.40 0.80 0.37 0.47 0.62 -
P/RPS 0.77 0.30 0.34 1.04 0.46 0.43 0.43 10.19%
P/EPS -8.44 -3.12 -6.51 -168.28 31.49 -138.30 19.22 -
EY -11.84 -32.04 -15.36 -0.59 3.18 -0.72 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.45 0.85 0.39 0.51 0.67 -7.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 28/05/09 30/05/08 25/05/07 26/05/06 27/05/05 28/05/04 -
Price 0.30 0.31 0.37 0.67 0.38 0.37 0.56 -
P/RPS 0.72 0.35 0.31 0.87 0.48 0.34 0.39 10.75%
P/EPS -7.92 -3.72 -6.02 -140.93 32.34 -108.88 17.36 -
EY -12.63 -26.87 -16.61 -0.71 3.09 -0.92 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.71 0.40 0.40 0.61 -7.18%

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