[ICONIC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.4%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 88,688 59,866 68,023 134,789 116,177 237,395 126,573 -5.52%
PBT -9,572 -5,897 -6,077 -11,788 -11,718 -2,471 244 -
Tax 566 -837 5 -36 -505 -2,693 803 -5.43%
NP -9,006 -6,734 -6,072 -11,824 -12,223 -5,164 1,047 -
-
NP to SH -9,010 -6,713 -6,072 -11,825 -12,145 -4,996 962 -
-
Tax Rate - - - - - - -329.10% -
Total Cost 97,694 66,600 74,095 146,613 128,400 242,559 125,526 -3.92%
-
Net Worth 111,786 120,667 128,593 135,599 146,552 158,382 174,238 -6.84%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 111,786 120,667 128,593 135,599 146,552 158,382 174,238 -6.84%
NOSH 174,666 174,880 173,775 173,846 174,467 174,046 187,352 -1.11%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -10.15% -11.25% -8.93% -8.77% -10.52% -2.18% 0.83% -
ROE -8.06% -5.56% -4.72% -8.72% -8.29% -3.15% 0.55% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 50.78 34.23 39.14 77.53 66.59 136.40 67.56 -4.46%
EPS -5.16 -3.84 -3.49 -6.80 -6.96 -2.87 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.69 0.74 0.78 0.84 0.91 0.93 -5.79%
Adjusted Per Share Value based on latest NOSH - 173,846
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.26 3.55 4.03 7.99 6.89 14.07 7.50 -5.51%
EPS -0.53 -0.40 -0.36 -0.70 -0.72 -0.30 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0663 0.0715 0.0762 0.0804 0.0869 0.0939 0.1033 -6.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.23 0.25 0.28 0.31 0.34 0.56 0.61 -
P/RPS 0.45 0.73 0.72 0.40 0.51 0.41 0.90 -10.48%
P/EPS -4.46 -6.51 -8.01 -4.56 -4.88 -19.51 118.80 -
EY -22.43 -15.35 -12.48 -21.94 -20.47 -5.13 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.38 0.40 0.40 0.62 0.66 -9.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/02/13 28/02/12 19/11/10 26/11/09 27/11/08 30/11/07 17/11/06 -
Price 0.225 0.30 0.29 0.28 0.23 0.52 0.59 -
P/RPS 0.44 0.88 0.74 0.36 0.35 0.38 0.87 -10.32%
P/EPS -4.36 -7.82 -8.30 -4.12 -3.30 -18.12 114.90 -
EY -22.93 -12.80 -12.05 -24.29 -30.27 -5.52 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.39 0.36 0.27 0.57 0.63 -8.96%

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