[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 86,609 0 0 0 34,320 64,061 73,184 11.87%
PBT -14,175 0 0 0 -8,560 -6,771 -6,366 70.43%
Tax 652 0 0 0 0 -173 -37 -
NP -13,523 0 0 0 -8,560 -6,944 -6,404 64.51%
-
NP to SH -13,503 0 0 0 -8,564 -6,945 -6,408 64.28%
-
Tax Rate - - - - - - - -
Total Cost 100,132 0 0 0 42,880 71,005 79,588 16.52%
-
Net Worth 113,165 120,310 122,359 123,490 125,326 127,171 128,856 -8.28%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 113,165 120,310 122,359 123,490 125,326 127,171 128,856 -8.28%
NOSH 174,100 174,363 174,800 173,930 174,065 174,207 174,130 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -15.61% 0.00% 0.00% 0.00% -24.94% -10.84% -8.75% -
ROE -11.93% 0.00% 0.00% 0.00% -6.83% -5.46% -4.97% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 49.75 0.00 0.00 0.00 19.72 36.77 42.03 11.88%
EPS -7.75 0.00 0.00 0.00 -4.92 -3.99 -3.68 64.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.69 0.70 0.71 0.72 0.73 0.74 -8.27%
Adjusted Per Share Value based on latest NOSH - 173,717
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.13 0.00 0.00 0.00 2.03 3.80 4.34 11.78%
EPS -0.80 0.00 0.00 0.00 -0.51 -0.41 -0.38 64.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0713 0.0725 0.0732 0.0743 0.0754 0.0764 -8.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.27 0.25 0.20 0.26 0.40 0.29 0.28 -
P/RPS 0.54 0.00 0.00 0.00 2.03 0.79 0.67 -13.38%
P/EPS -3.48 0.00 0.00 0.00 -8.13 -7.27 -7.61 -40.61%
EY -28.73 0.00 0.00 0.00 -12.30 -13.75 -13.14 68.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.29 0.37 0.56 0.40 0.38 6.89%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 18/11/11 26/08/11 27/05/11 25/02/11 19/11/10 -
Price 0.28 0.30 0.25 0.22 0.28 0.29 0.29 -
P/RPS 0.56 0.00 0.00 0.00 1.42 0.79 0.69 -12.98%
P/EPS -3.61 0.00 0.00 0.00 -5.69 -7.27 -7.88 -40.54%
EY -27.70 0.00 0.00 0.00 -17.57 -13.75 -12.69 68.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.36 0.31 0.39 0.40 0.39 6.71%

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