[ICONIC] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -270.62%
YoY- -619.33%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 153,937 207,500 244,159 237,395 192,320 140,837 126,514 13.98%
PBT -11,299 -10,310 -4,400 -2,471 1,182 1,627 -2,777 155.08%
Tax -505 -505 -3,307 -2,693 -2,693 -2,693 109 -
NP -11,804 -10,815 -7,707 -5,164 -1,511 -1,066 -2,668 169.74%
-
NP to SH -11,719 -10,728 -7,606 -4,996 -1,348 -874 -2,466 182.92%
-
Tax Rate - - - - 227.83% 165.52% - -
Total Cost 165,741 218,315 251,866 242,559 193,831 141,903 129,182 18.09%
-
Net Worth 149,783 155,357 159,250 158,382 167,963 172,815 176,834 -10.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 149,783 155,357 159,250 158,382 167,963 172,815 176,834 -10.48%
NOSH 174,166 174,559 174,999 174,046 180,606 183,846 186,141 -4.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -7.67% -5.21% -3.16% -2.18% -0.79% -0.76% -2.11% -
ROE -7.82% -6.91% -4.78% -3.15% -0.80% -0.51% -1.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 88.38 118.87 139.52 136.40 106.49 76.61 67.97 19.14%
EPS -6.73 -6.15 -4.35 -2.87 -0.75 -0.48 -1.32 196.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.91 0.91 0.93 0.94 0.95 -6.42%
Adjusted Per Share Value based on latest NOSH - 174,046
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.12 12.30 14.47 14.07 11.40 8.35 7.50 13.93%
EPS -0.69 -0.64 -0.45 -0.30 -0.08 -0.05 -0.15 176.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0921 0.0944 0.0939 0.0996 0.1024 0.1048 -10.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.40 0.50 0.56 0.70 0.80 0.61 -
P/RPS 0.40 0.34 0.36 0.41 0.66 1.04 0.90 -41.79%
P/EPS -5.20 -6.51 -11.50 -19.51 -93.79 -168.28 -46.04 -76.66%
EY -19.22 -15.36 -8.69 -5.13 -1.07 -0.59 -2.17 328.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.55 0.62 0.75 0.85 0.64 -25.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 25/05/07 23/02/07 -
Price 0.35 0.37 0.45 0.52 0.50 0.67 1.70 -
P/RPS 0.40 0.31 0.32 0.38 0.47 0.87 2.50 -70.56%
P/EPS -5.20 -6.02 -10.35 -18.12 -66.99 -140.93 -128.32 -88.22%
EY -19.22 -16.61 -9.66 -5.52 -1.49 -0.71 -0.78 748.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.49 0.57 0.54 0.71 1.79 -62.59%

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