[ICONIC] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -123.9%
YoY- 67.68%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 140,837 126,514 126,573 142,521 150,618 144,942 163,303 -9.40%
PBT 1,627 -2,777 244 -1,294 1,541 3,631 -3,179 -
Tax -2,693 109 803 817 721 759 47 -
NP -1,066 -2,668 1,047 -477 2,262 4,390 -3,132 -51.28%
-
NP to SH -874 -2,466 962 -531 2,222 4,367 -3,008 -56.16%
-
Tax Rate 165.52% - -329.10% - -46.79% -20.90% - -
Total Cost 141,903 129,182 125,526 142,998 148,356 140,552 166,435 -10.09%
-
Net Worth 172,815 176,834 174,238 176,559 177,777 179,509 175,004 -0.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 172,815 176,834 174,238 176,559 177,777 179,509 175,004 -0.83%
NOSH 183,846 186,141 187,352 189,848 189,124 188,957 190,222 -2.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -0.76% -2.11% 0.83% -0.33% 1.50% 3.03% -1.92% -
ROE -0.51% -1.39% 0.55% -0.30% 1.25% 2.43% -1.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 76.61 67.97 67.56 75.07 79.64 76.71 85.85 -7.31%
EPS -0.48 -1.32 0.51 -0.28 1.17 2.31 -1.58 -54.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.93 0.93 0.94 0.95 0.92 1.44%
Adjusted Per Share Value based on latest NOSH - 189,848
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.35 7.50 7.50 8.45 8.93 8.59 9.68 -9.39%
EPS -0.05 -0.15 0.06 -0.03 0.13 0.26 -0.18 -57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.1048 0.1033 0.1047 0.1054 0.1064 0.1037 -0.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.61 0.61 0.42 0.37 0.34 0.46 -
P/RPS 1.04 0.90 0.90 0.56 0.46 0.44 0.54 54.85%
P/EPS -168.28 -46.04 118.80 -150.16 31.49 14.71 -29.09 222.59%
EY -0.59 -2.17 0.84 -0.67 3.18 6.80 -3.44 -69.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.66 0.45 0.39 0.36 0.50 42.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 23/02/07 17/11/06 25/08/06 26/05/06 24/02/06 21/11/05 -
Price 0.67 1.70 0.59 0.44 0.38 0.36 0.41 -
P/RPS 0.87 2.50 0.87 0.59 0.48 0.47 0.48 48.71%
P/EPS -140.93 -128.32 114.90 -157.31 32.34 15.58 -25.93 209.44%
EY -0.71 -0.78 0.87 -0.64 3.09 6.42 -3.86 -67.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.79 0.63 0.47 0.40 0.38 0.45 35.56%

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