[ICONIC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 85.11%
YoY- -330.73%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,708 23,354 13,730 6,446 66,089 53,027 47,101 -21.59%
PBT -13,195 -8,428 -5,755 -2,505 -17,633 -3,552 -2 35265.54%
Tax 79 0 0 0 792 886 615 -74.57%
NP -13,116 -8,428 -5,755 -2,505 -16,841 -2,666 613 -
-
NP to SH -13,121 -8,433 -5,758 -2,508 -16,844 -2,672 609 -
-
Tax Rate - - - - - - - -
Total Cost 45,824 31,782 19,485 8,951 82,930 55,693 46,488 -0.95%
-
Net Worth 90,604 92,344 93,937 97,533 100,976 106,530 109,620 -11.93%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 90,604 92,344 93,937 97,533 100,976 106,530 109,620 -11.93%
NOSH 174,238 174,235 173,957 174,166 174,098 174,640 174,000 0.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -40.10% -36.09% -41.92% -38.86% -25.48% -5.03% 1.30% -
ROE -14.48% -9.13% -6.13% -2.57% -16.68% -2.51% 0.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.77 13.40 7.89 3.70 37.96 30.36 27.07 -21.67%
EPS -7.54 -4.84 -3.31 -1.44 -9.67 -1.53 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.54 0.56 0.58 0.61 0.63 -12.01%
Adjusted Per Share Value based on latest NOSH - 174,166
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.94 1.38 0.81 0.38 3.92 3.14 2.79 -21.53%
EPS -0.78 -0.50 -0.34 -0.15 -1.00 -0.16 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0547 0.0557 0.0578 0.0599 0.0631 0.065 -11.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.15 0.16 0.205 0.225 0.215 0.21 0.225 -
P/RPS 0.80 1.19 2.60 6.08 0.57 0.69 0.83 -2.42%
P/EPS -1.99 -3.31 -6.19 -15.62 -2.22 -13.73 64.29 -
EY -50.20 -30.25 -16.15 -6.40 -45.00 -7.29 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.38 0.40 0.37 0.34 0.36 -13.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 20/11/14 22/08/14 30/05/14 24/02/14 27/11/13 -
Price 0.155 0.175 0.19 0.215 0.215 0.22 0.23 -
P/RPS 0.83 1.31 2.41 5.81 0.57 0.72 0.85 -1.57%
P/EPS -2.06 -3.62 -5.74 -14.93 -2.22 -14.38 65.71 -
EY -48.58 -27.66 -17.42 -6.70 -45.00 -6.95 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.35 0.38 0.37 0.36 0.37 -13.05%

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