[ICONIC] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -151.66%
YoY- -243.47%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 41,454 20,156 25,274 39,630 41,513 36,104 33,371 15.51%
PBT 2,180 634 -2,539 -3,052 5,201 -904 296 277.16%
Tax 109 0 0 0 803 14 -96 -
NP 2,289 634 -2,539 -3,052 6,004 -890 200 405.60%
-
NP to SH 2,429 637 -2,506 -3,026 5,857 -856 247 357.10%
-
Tax Rate -5.00% 0.00% - - -15.44% - 32.43% -
Total Cost 39,165 19,522 27,813 42,682 35,509 36,994 33,171 11.67%
-
Net Worth 176,834 174,238 176,559 177,777 179,509 175,004 174,800 0.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 176,834 174,238 176,559 177,777 179,509 175,004 174,800 0.77%
NOSH 186,141 187,352 189,848 189,124 188,957 190,222 190,000 -1.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.52% 3.15% -10.05% -7.70% 14.46% -2.47% 0.60% -
ROE 1.37% 0.37% -1.42% -1.70% 3.26% -0.49% 0.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.27 10.76 13.31 20.95 21.97 18.98 17.56 17.11%
EPS 1.28 0.34 -1.32 -1.60 3.10 -0.45 0.13 357.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.93 0.94 0.95 0.92 0.92 2.15%
Adjusted Per Share Value based on latest NOSH - 189,124
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.46 1.19 1.50 2.35 2.46 2.14 1.98 15.52%
EPS 0.14 0.04 -0.15 -0.18 0.35 -0.05 0.01 478.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.1033 0.1047 0.1054 0.1064 0.1037 0.1036 0.76%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.61 0.61 0.42 0.37 0.34 0.46 0.37 -
P/RPS 2.74 5.67 3.15 1.77 1.55 2.42 2.11 18.97%
P/EPS 46.75 179.41 -31.82 -23.13 10.97 -102.22 284.62 -69.90%
EY 2.14 0.56 -3.14 -4.32 9.12 -0.98 0.35 233.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.45 0.39 0.36 0.50 0.40 36.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 26/08/05 -
Price 1.70 0.59 0.44 0.38 0.36 0.41 0.44 -
P/RPS 7.63 5.48 3.31 1.81 1.64 2.16 2.51 109.42%
P/EPS 130.28 173.53 -33.33 -23.75 11.61 -91.11 338.46 -46.99%
EY 0.77 0.58 -3.00 -4.21 8.61 -1.10 0.30 87.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.63 0.47 0.40 0.38 0.45 0.48 139.90%

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