[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -26.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 94,202 94,124 87,986 82,593 79,740 85,556 86,609 5.75%
PBT -4 436 -4,188 -1,725 -1,188 320 -14,175 -99.56%
Tax 1,230 3,916 -878 -1,230 -1,148 -1,484 652 52.61%
NP 1,226 4,352 -5,066 -2,956 -2,336 -1,164 -13,523 -
-
NP to SH 1,218 4,348 -5,071 -2,962 -2,348 -1,176 -13,503 -
-
Tax Rate - -898.17% - - - 463.75% - -
Total Cost 92,976 89,772 93,052 85,549 82,076 86,720 100,132 -4.81%
-
Net Worth 109,620 110,453 107,910 111,099 112,143 112,411 113,165 -2.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 109,620 110,453 107,910 111,099 112,143 112,411 113,165 -2.09%
NOSH 174,000 175,322 174,049 173,593 175,223 172,941 174,100 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.30% 4.62% -5.76% -3.58% -2.93% -1.36% -15.61% -
ROE 1.11% 3.94% -4.70% -2.67% -2.09% -1.05% -11.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.14 53.69 50.55 47.58 45.51 49.47 49.75 5.79%
EPS 0.70 2.48 -2.91 -1.71 -1.34 -0.68 -7.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.62 0.64 0.64 0.65 0.65 -2.06%
Adjusted Per Share Value based on latest NOSH - 174,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.39 5.38 5.03 4.72 4.56 4.89 4.95 5.83%
EPS 0.07 0.25 -0.29 -0.17 -0.13 -0.07 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0631 0.0617 0.0635 0.0641 0.0643 0.0647 -2.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.225 0.22 0.245 0.23 0.27 0.29 0.27 -
P/RPS 0.42 0.41 0.48 0.48 0.59 0.59 0.54 -15.41%
P/EPS 32.14 8.87 -8.41 -13.48 -20.15 -42.65 -3.48 -
EY 3.11 11.27 -11.89 -7.42 -4.96 -2.34 -28.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.40 0.36 0.42 0.45 0.42 -9.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 27/05/13 22/02/13 23/11/12 09/08/12 30/05/12 -
Price 0.23 0.21 0.265 0.225 0.25 0.28 0.28 -
P/RPS 0.42 0.39 0.52 0.47 0.55 0.57 0.56 -17.43%
P/EPS 32.86 8.47 -9.10 -13.18 -18.66 -41.18 -3.61 -
EY 3.04 11.81 -10.99 -7.59 -5.36 -2.43 -27.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.43 0.35 0.39 0.43 0.43 -9.52%

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