[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 5.44%
YoY- 46.21%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 50,010 58,144 47,250 47,209 43,716 45,396 32,708 32.61%
PBT -3,106 -3,496 -10,317 -6,034 -6,390 -6,516 -13,195 -61.77%
Tax 0 0 -157 -12 0 0 79 -
NP -3,106 -3,496 -10,474 -6,046 -6,390 -6,516 -13,116 -61.62%
-
NP to SH -3,108 -3,500 -10,476 -6,048 -6,396 -6,516 -13,121 -61.61%
-
Tax Rate - - - - - - - -
Total Cost 53,116 61,640 57,724 53,255 50,106 51,912 45,824 10.31%
-
Net Worth 85,628 82,249 83,559 85,486 86,902 88,381 90,604 -3.68%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 85,628 82,249 83,559 85,486 86,902 88,381 90,604 -3.68%
NOSH 226,373 175,000 174,081 174,461 173,804 173,297 174,238 19.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.21% -6.01% -22.17% -12.81% -14.62% -14.35% -40.10% -
ROE -3.63% -4.26% -12.54% -7.07% -7.36% -7.37% -14.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.78 33.23 27.14 27.06 25.15 26.20 18.77 13.73%
EPS -1.58 -2.00 -6.02 -3.47 -3.68 -3.76 -7.54 -64.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.47 0.48 0.49 0.50 0.51 0.52 -17.40%
Adjusted Per Share Value based on latest NOSH - 173,766
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.96 3.45 2.80 2.80 2.59 2.69 1.94 32.43%
EPS -0.18 -0.21 -0.62 -0.36 -0.38 -0.39 -0.78 -62.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0488 0.0495 0.0507 0.0515 0.0524 0.0537 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.11 0.105 0.12 0.135 0.105 0.14 0.15 -
P/RPS 0.48 0.32 0.44 0.50 0.42 0.53 0.80 -28.79%
P/EPS -7.77 -5.25 -1.99 -3.89 -2.85 -3.72 -1.99 147.34%
EY -12.87 -19.05 -50.15 -25.68 -35.05 -26.86 -50.20 -59.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.25 0.28 0.21 0.27 0.29 -2.30%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 30/05/16 26/02/16 20/11/15 21/08/15 27/05/15 -
Price 0.115 0.115 0.12 0.12 0.12 0.10 0.155 -
P/RPS 0.50 0.35 0.44 0.44 0.48 0.38 0.83 -28.60%
P/EPS -8.12 -5.75 -1.99 -3.46 -3.26 -2.66 -2.06 148.90%
EY -12.31 -17.39 -50.15 -28.89 -30.67 -37.60 -48.58 -59.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.25 0.24 0.24 0.20 0.30 -2.22%

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