[ICONIC] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 56.4%
YoY- 66.3%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 9,173 11,064 17,829 25,995 13,135 11,213 21,331 -42.93%
PBT -1,996 -1,674 -2,553 -548 -1,302 -3,355 -1,327 31.18%
Tax -145 -28 0 0 33 -36 0 -
NP -2,141 -1,702 -2,553 -548 -1,269 -3,391 -1,327 37.44%
-
NP to SH -2,139 -1,703 -2,551 -552 -1,266 -3,390 -1,329 37.21%
-
Tax Rate - - - - - - - -
Total Cost 11,314 12,766 20,382 26,543 14,404 14,604 22,658 -36.97%
-
Net Worth 127,314 128,593 131,044 132,824 134,572 135,599 139,894 -6.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 127,314 128,593 131,044 132,824 134,572 135,599 139,894 -6.07%
NOSH 174,403 173,775 174,726 172,500 174,769 173,846 174,868 -0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -23.34% -15.38% -14.32% -2.11% -9.66% -30.24% -6.22% -
ROE -1.68% -1.32% -1.95% -0.42% -0.94% -2.50% -0.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.26 6.37 10.20 15.07 7.52 6.45 12.20 -42.84%
EPS -1.23 -0.98 -1.46 -0.32 -0.73 -1.95 -0.76 37.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.75 0.77 0.77 0.78 0.80 -5.90%
Adjusted Per Share Value based on latest NOSH - 172,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.54 0.66 1.06 1.54 0.78 0.66 1.26 -43.06%
EPS -0.13 -0.10 -0.15 -0.03 -0.08 -0.20 -0.08 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0762 0.0777 0.0787 0.0798 0.0804 0.0829 -6.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.29 0.28 0.30 0.32 0.30 0.31 0.34 -
P/RPS 5.51 4.40 2.94 2.12 3.99 4.81 2.79 57.21%
P/EPS -23.65 -28.57 -20.55 -100.00 -41.41 -15.90 -44.74 -34.54%
EY -4.23 -3.50 -4.87 -1.00 -2.41 -6.29 -2.24 52.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.40 0.42 0.39 0.40 0.43 -4.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 26/08/10 21/05/10 23/02/10 26/11/09 21/08/09 -
Price 0.29 0.29 0.28 0.30 0.35 0.28 0.32 -
P/RPS 5.51 4.55 2.74 1.99 4.66 4.34 2.62 63.92%
P/EPS -23.65 -29.59 -19.18 -93.75 -48.32 -14.36 -42.11 -31.85%
EY -4.23 -3.38 -5.21 -1.07 -2.07 -6.96 -2.38 46.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.37 0.39 0.45 0.36 0.40 0.00%

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