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

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 281.17%
YoY- 131.98%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 192,320 140,837 126,514 126,573 142,521 150,618 144,942 20.81%
PBT 1,182 1,627 -2,777 244 -1,294 1,541 3,631 -52.77%
Tax -2,693 -2,693 109 803 817 721 759 -
NP -1,511 -1,066 -2,668 1,047 -477 2,262 4,390 -
-
NP to SH -1,348 -874 -2,466 962 -531 2,222 4,367 -
-
Tax Rate 227.83% 165.52% - -329.10% - -46.79% -20.90% -
Total Cost 193,831 141,903 129,182 125,526 142,998 148,356 140,552 23.96%
-
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 -0.79% -0.76% -2.11% 0.83% -0.33% 1.50% 3.03% -
ROE -0.80% -0.51% -1.39% 0.55% -0.30% 1.25% 2.43% -
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 106.49 76.61 67.97 67.56 75.07 79.64 76.71 24.51%
EPS -0.75 -0.48 -1.32 0.51 -0.28 1.17 2.31 -
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 11.40 8.35 7.50 7.50 8.45 8.93 8.59 20.82%
EPS -0.08 -0.05 -0.15 0.06 -0.03 0.13 0.26 -
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 0.66 1.04 0.90 0.90 0.56 0.46 0.44 31.13%
P/EPS -93.79 -168.28 -46.04 118.80 -150.16 31.49 14.71 -
EY -1.07 -0.59 -2.17 0.84 -0.67 3.18 6.80 -
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 0.47 0.87 2.50 0.87 0.59 0.48 0.47 0.00%
P/EPS -66.99 -140.93 -128.32 114.90 -157.31 32.34 15.58 -
EY -1.49 -0.71 -0.78 0.87 -0.64 3.09 6.42 -
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