[ICONIC] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 14.25%
YoY- 54.96%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 87,332 40,903 46,646 71,674 152,910 207,500 140,837 -8.69%
PBT -10,600 -7,165 -8,363 -6,532 -14,517 -10,310 1,627 -
Tax 281 -173 -173 -3 0 -505 -2,693 -
NP -10,319 -7,338 -8,536 -6,535 -14,517 -10,815 -1,066 54.03%
-
NP to SH -10,299 -7,338 -8,534 -6,537 -14,514 -10,728 -874 59.90%
-
Tax Rate - - - - - - 165.52% -
Total Cost 97,651 48,241 55,182 78,209 167,427 218,315 141,903 -6.86%
-
Net Worth 112,411 123,339 125,326 132,824 139,404 155,357 172,815 -7.85%
Dividend
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 112,411 123,339 125,326 132,824 139,404 155,357 172,815 -7.85%
NOSH 172,941 173,717 174,065 172,500 174,255 174,559 183,846 -1.15%
Ratio Analysis
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -11.82% -17.94% -18.30% -9.12% -9.49% -5.21% -0.76% -
ROE -9.16% -5.95% -6.81% -4.92% -10.41% -6.91% -0.51% -
Per Share
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.50 23.55 26.80 41.55 87.75 118.87 76.61 -7.62%
EPS -5.96 -4.22 -4.90 -3.79 -8.33 -6.15 -0.48 61.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.71 0.72 0.77 0.80 0.89 0.94 -6.77%
Adjusted Per Share Value based on latest NOSH - 172,500
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.18 2.42 2.76 4.25 9.06 12.30 8.35 -8.68%
EPS -0.61 -0.43 -0.51 -0.39 -0.86 -0.64 -0.05 60.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0731 0.0743 0.0787 0.0826 0.0921 0.1024 -7.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.29 0.26 0.40 0.32 0.26 0.40 0.80 -
P/RPS 0.57 1.10 1.49 0.77 0.30 0.34 1.04 -10.81%
P/EPS -4.87 -6.16 -8.16 -8.44 -3.12 -6.51 -168.28 -49.04%
EY -20.54 -16.25 -12.26 -11.84 -32.04 -15.36 -0.59 96.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.56 0.42 0.33 0.45 0.85 -11.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 09/08/12 26/08/11 27/05/11 21/05/10 28/05/09 30/05/08 25/05/07 -
Price 0.28 0.22 0.28 0.30 0.31 0.37 0.67 -
P/RPS 0.55 0.93 1.04 0.72 0.35 0.31 0.87 -8.35%
P/EPS -4.70 -5.21 -5.71 -7.92 -3.72 -6.02 -140.93 -47.64%
EY -21.27 -19.20 -17.51 -12.63 -26.87 -16.61 -0.71 90.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.39 0.39 0.39 0.42 0.71 -9.10%

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