[ICONIC] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -16.69%
YoY- 22.1%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 47,209 43,716 45,396 32,708 31,138 27,460 25,784 49.49%
PBT -6,034 -6,390 -6,516 -13,195 -11,237 -11,510 -10,020 -28.62%
Tax -12 0 0 79 0 0 0 -
NP -6,046 -6,390 -6,516 -13,116 -11,237 -11,510 -10,020 -28.52%
-
NP to SH -6,048 -6,396 -6,516 -13,121 -11,244 -11,516 -10,032 -28.56%
-
Tax Rate - - - - - - - -
Total Cost 53,255 50,106 51,912 45,824 42,375 38,970 35,804 30.20%
-
Net Worth 85,486 86,902 88,381 90,604 92,344 93,937 97,533 -8.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 85,486 86,902 88,381 90,604 92,344 93,937 97,533 -8.39%
NOSH 174,461 173,804 173,297 174,238 174,235 173,957 174,166 0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -12.81% -14.62% -14.35% -40.10% -36.09% -41.92% -38.86% -
ROE -7.07% -7.36% -7.37% -14.48% -12.18% -12.26% -10.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.06 25.15 26.20 18.77 17.87 15.79 14.80 49.35%
EPS -3.47 -3.68 -3.76 -7.54 -6.45 -6.62 -5.76 -28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.52 0.53 0.54 0.56 -8.49%
Adjusted Per Share Value based on latest NOSH - 174,244
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.70 2.50 2.60 1.87 1.78 1.57 1.47 49.81%
EPS -0.35 -0.37 -0.37 -0.75 -0.64 -0.66 -0.57 -27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0497 0.0505 0.0518 0.0528 0.0537 0.0558 -8.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.135 0.105 0.14 0.15 0.16 0.205 0.225 -
P/RPS 0.50 0.42 0.53 0.80 0.90 1.30 1.52 -52.25%
P/EPS -3.89 -2.85 -3.72 -1.99 -2.48 -3.10 -3.91 -0.34%
EY -25.68 -35.05 -26.86 -50.20 -40.33 -32.29 -25.60 0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.27 0.29 0.30 0.38 0.40 -21.11%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 21/08/15 27/05/15 25/02/15 20/11/14 22/08/14 -
Price 0.12 0.12 0.10 0.155 0.175 0.19 0.215 -
P/RPS 0.44 0.48 0.38 0.83 0.98 1.20 1.45 -54.74%
P/EPS -3.46 -3.26 -2.66 -2.06 -2.71 -2.87 -3.73 -4.87%
EY -28.89 -30.67 -37.60 -48.58 -36.88 -34.84 -26.79 5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.20 0.30 0.33 0.35 0.38 -26.32%

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