[ICONIC] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -22.88%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 59,866 51,237 40,903 46,646 64,061 68,023 68,172 -8.27%
PBT -5,897 -7,261 -7,165 -8,363 -6,771 -6,077 -7,758 -16.66%
Tax -837 -145 -173 -173 -173 5 -3 4126.18%
NP -6,734 -7,406 -7,338 -8,536 -6,944 -6,072 -7,761 -9.00%
-
NP to SH -6,713 -7,383 -7,338 -8,534 -6,945 -6,072 -7,759 -9.17%
-
Tax Rate - - - - - - - -
Total Cost 66,600 58,643 48,241 55,182 71,005 74,095 75,933 -8.34%
-
Net Worth 120,667 122,359 123,339 125,326 127,314 128,593 131,044 -5.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 120,667 122,359 123,339 125,326 127,314 128,593 131,044 -5.33%
NOSH 174,880 174,800 173,717 174,065 174,403 173,775 174,726 0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -11.25% -14.45% -17.94% -18.30% -10.84% -8.93% -11.38% -
ROE -5.56% -6.03% -5.95% -6.81% -5.45% -4.72% -5.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.23 29.31 23.55 26.80 36.73 39.14 39.02 -8.33%
EPS -3.84 -4.22 -4.22 -4.90 -3.98 -3.49 -4.44 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.71 0.72 0.73 0.74 0.75 -5.39%
Adjusted Per Share Value based on latest NOSH - 174,065
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.55 3.04 2.42 2.76 3.80 4.03 4.04 -8.23%
EPS -0.40 -0.44 -0.43 -0.51 -0.41 -0.36 -0.46 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.0725 0.0731 0.0743 0.0755 0.0762 0.0777 -5.37%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.20 0.26 0.40 0.29 0.28 0.30 -
P/RPS 0.73 0.68 1.10 1.49 0.79 0.72 0.77 -3.48%
P/EPS -6.51 -4.74 -6.16 -8.16 -7.28 -8.01 -6.76 -2.47%
EY -15.35 -21.12 -16.25 -12.26 -13.73 -12.48 -14.80 2.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.37 0.56 0.40 0.38 0.40 -6.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 18/11/11 26/08/11 27/05/11 25/02/11 19/11/10 26/08/10 -
Price 0.30 0.25 0.22 0.28 0.29 0.29 0.28 -
P/RPS 0.88 0.85 0.93 1.04 0.79 0.74 0.72 14.27%
P/EPS -7.82 -5.92 -5.21 -5.71 -7.28 -8.30 -6.31 15.33%
EY -12.80 -16.89 -19.20 -17.51 -13.73 -12.05 -15.86 -13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.31 0.39 0.40 0.39 0.37 10.50%

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