[ICONIC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -43.97%
YoY- 151.87%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 6,446 66,089 53,027 47,101 23,531 87,986 61,945 -77.96%
PBT -2,505 -17,633 -3,552 -2 109 -4,188 -1,294 55.51%
Tax 0 792 886 615 979 -878 -923 -
NP -2,505 -16,841 -2,666 613 1,088 -5,066 -2,217 8.50%
-
NP to SH -2,508 -16,844 -2,672 609 1,087 -5,071 -2,222 8.43%
-
Tax Rate - - - - -898.17% - - -
Total Cost 8,951 82,930 55,693 46,488 22,443 93,052 64,162 -73.19%
-
Net Worth 97,533 100,976 106,530 109,620 110,453 107,910 111,099 -8.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 97,533 100,976 106,530 109,620 110,453 107,910 111,099 -8.33%
NOSH 174,166 174,098 174,640 174,000 175,322 174,049 173,593 0.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -38.86% -25.48% -5.03% 1.30% 4.62% -5.76% -3.58% -
ROE -2.57% -16.68% -2.51% 0.56% 0.98% -4.70% -2.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.70 37.96 30.36 27.07 13.42 50.55 35.68 -78.01%
EPS -1.44 -9.67 -1.53 0.35 0.62 -2.91 -1.28 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 0.61 0.63 0.63 0.62 0.64 -8.53%
Adjusted Per Share Value based on latest NOSH - 177,037
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.38 3.92 3.14 2.79 1.39 5.22 3.67 -78.04%
EPS -0.15 -1.00 -0.16 0.04 0.06 -0.30 -0.13 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0599 0.0631 0.065 0.0655 0.064 0.0659 -8.39%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.215 0.21 0.225 0.22 0.245 0.23 -
P/RPS 6.08 0.57 0.69 0.83 1.64 0.48 0.64 350.40%
P/EPS -15.62 -2.22 -13.73 64.29 35.48 -8.41 -17.97 -8.94%
EY -6.40 -45.00 -7.29 1.56 2.82 -11.89 -5.57 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.34 0.36 0.35 0.40 0.36 7.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 30/05/14 24/02/14 27/11/13 23/08/13 27/05/13 22/02/13 -
Price 0.215 0.215 0.22 0.23 0.21 0.265 0.225 -
P/RPS 5.81 0.57 0.72 0.85 1.56 0.52 0.63 341.56%
P/EPS -14.93 -2.22 -14.38 65.71 33.87 -9.10 -17.58 -10.34%
EY -6.70 -45.00 -6.95 1.52 2.95 -10.99 -5.69 11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.36 0.37 0.33 0.43 0.35 5.65%

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