[ICONIC] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 125.42%
YoY- 174.42%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 76,757 53,953 41,454 20,156 25,274 39,630 41,513 50.81%
PBT -2,984 1,352 2,180 634 -2,539 -3,052 5,201 -
Tax 0 -2,802 109 0 0 0 803 -
NP -2,984 -1,450 2,289 634 -2,539 -3,052 6,004 -
-
NP to SH -2,980 -1,434 2,429 637 -2,506 -3,026 5,857 -
-
Tax Rate - 207.25% -5.00% 0.00% - - -15.44% -
Total Cost 79,741 55,403 39,165 19,522 27,813 42,682 35,509 71.74%
-
Net Worth 167,963 172,815 176,834 174,238 176,559 177,777 179,509 -4.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 167,963 172,815 176,834 174,238 176,559 177,777 179,509 -4.34%
NOSH 180,606 183,846 186,141 187,352 189,848 189,124 188,957 -2.97%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.89% -2.69% 5.52% 3.15% -10.05% -7.70% 14.46% -
ROE -1.77% -0.83% 1.37% 0.37% -1.42% -1.70% 3.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.50 29.35 22.27 10.76 13.31 20.95 21.97 55.44%
EPS -1.65 -0.78 1.28 0.34 -1.32 -1.60 3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.95 0.93 0.93 0.94 0.95 -1.41%
Adjusted Per Share Value based on latest NOSH - 187,352
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.55 3.20 2.46 1.19 1.50 2.35 2.46 50.84%
EPS -0.18 -0.08 0.14 0.04 -0.15 -0.18 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0996 0.1024 0.1048 0.1033 0.1047 0.1054 0.1064 -4.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.80 0.61 0.61 0.42 0.37 0.34 -
P/RPS 1.65 2.73 2.74 5.67 3.15 1.77 1.55 4.26%
P/EPS -42.42 -102.56 46.75 179.41 -31.82 -23.13 10.97 -
EY -2.36 -0.97 2.14 0.56 -3.14 -4.32 9.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.64 0.66 0.45 0.39 0.36 63.33%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 -
Price 0.50 0.67 1.70 0.59 0.44 0.38 0.36 -
P/RPS 1.18 2.28 7.63 5.48 3.31 1.81 1.64 -19.75%
P/EPS -30.30 -85.90 130.28 173.53 -33.33 -23.75 11.61 -
EY -3.30 -1.16 0.77 0.58 -3.00 -4.21 8.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 1.79 0.63 0.47 0.40 0.38 26.47%

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