[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.42%
YoY- -93.18%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 123,728 139,272 90,612 80,976 69,176 244,159 261,254 -39.21%
PBT -6,552 -17,436 -15,957 -17,062 -18,232 -7,202 -9,937 -24.22%
Tax 0 0 0 0 0 -505 0 -
NP -6,552 -17,436 -15,957 -17,062 -18,232 -7,707 -9,937 -24.22%
-
NP to SH -6,552 -17,431 -15,950 -17,054 -18,224 -7,606 -9,900 -24.03%
-
Tax Rate - - - - - - - -
Total Cost 130,280 156,708 106,569 98,038 87,408 251,866 271,191 -38.63%
-
Net Worth 139,404 141,130 146,272 149,963 155,357 162,318 163,601 -10.11%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 139,404 141,130 146,272 149,963 155,357 162,318 163,601 -10.11%
NOSH 174,255 174,235 174,133 174,376 174,559 178,372 179,782 -2.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -5.30% -12.52% -17.61% -21.07% -26.36% -3.16% -3.80% -
ROE -4.70% -12.35% -10.90% -11.37% -11.73% -4.69% -6.05% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.00 79.93 52.04 46.44 39.63 136.88 145.32 -37.94%
EPS -3.76 -10.00 -9.16 -9.78 -10.44 -4.37 -5.51 -22.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.84 0.86 0.89 0.91 0.91 -8.22%
Adjusted Per Share Value based on latest NOSH - 174,166
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.33 8.26 5.37 4.80 4.10 14.47 15.49 -39.24%
EPS -0.39 -1.03 -0.95 -1.01 -1.08 -0.45 -0.59 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0837 0.0867 0.0889 0.0921 0.0962 0.097 -10.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.26 0.22 0.34 0.35 0.40 0.50 0.56 -
P/RPS 0.37 0.28 0.65 0.75 1.01 0.37 0.39 -3.44%
P/EPS -6.91 -2.20 -3.71 -3.58 -3.83 -11.73 -10.17 -22.69%
EY -14.46 -45.47 -26.94 -27.94 -26.10 -8.53 -9.83 29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.40 0.41 0.45 0.55 0.62 -34.29%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 20/02/09 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.31 0.28 0.23 0.35 0.37 0.45 0.52 -
P/RPS 0.44 0.35 0.44 0.75 0.93 0.33 0.36 14.30%
P/EPS -8.24 -2.80 -2.51 -3.58 -3.54 -10.55 -9.44 -8.65%
EY -12.13 -35.73 -39.83 -27.94 -28.22 -9.48 -10.59 9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.27 0.41 0.42 0.49 0.57 -22.33%

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