[ICONIC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -46.46%
YoY- -215.61%
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,858 11,349 32,708 23,354 13,730 6,446 66,089 -52.14%
PBT -3,195 -1,629 -13,195 -8,428 -5,755 -2,505 -17,633 -67.94%
Tax 0 0 79 0 0 0 792 -
NP -3,195 -1,629 -13,116 -8,428 -5,755 -2,505 -16,841 -66.94%
-
NP to SH -3,198 -1,629 -13,121 -8,433 -5,758 -2,508 -16,844 -66.93%
-
Tax Rate - - - - - - - -
Total Cost 25,053 12,978 45,824 31,782 19,485 8,951 82,930 -54.94%
-
Net Worth 86,902 88,381 90,604 92,344 93,937 97,533 100,976 -9.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 86,902 88,381 90,604 92,344 93,937 97,533 100,976 -9.51%
NOSH 173,804 173,297 174,238 174,235 173,957 174,166 174,098 -0.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -14.62% -14.35% -40.10% -36.09% -41.92% -38.86% -25.48% -
ROE -3.68% -1.84% -14.48% -9.13% -6.13% -2.57% -16.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.58 6.55 18.77 13.40 7.89 3.70 37.96 -52.07%
EPS -1.84 -0.94 -7.54 -4.84 -3.31 -1.44 -9.67 -66.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.52 0.53 0.54 0.56 0.58 -9.41%
Adjusted Per Share Value based on latest NOSH - 173,701
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.25 0.65 1.87 1.34 0.78 0.37 3.78 -52.14%
EPS -0.18 -0.09 -0.75 -0.48 -0.33 -0.14 -0.96 -67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0505 0.0518 0.0528 0.0537 0.0558 0.0577 -9.46%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.105 0.14 0.15 0.16 0.205 0.225 0.215 -
P/RPS 0.83 2.14 0.80 1.19 2.60 6.08 0.57 28.44%
P/EPS -5.71 -14.89 -1.99 -3.31 -6.19 -15.62 -2.22 87.61%
EY -17.52 -6.71 -50.20 -30.25 -16.15 -6.40 -45.00 -46.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.29 0.30 0.38 0.40 0.37 -31.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 27/05/15 25/02/15 20/11/14 22/08/14 30/05/14 -
Price 0.12 0.10 0.155 0.175 0.19 0.215 0.215 -
P/RPS 0.95 1.53 0.83 1.31 2.41 5.81 0.57 40.52%
P/EPS -6.52 -10.64 -2.06 -3.62 -5.74 -14.93 -2.22 104.94%
EY -15.33 -9.40 -48.58 -27.66 -17.42 -6.70 -45.00 -51.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.30 0.33 0.35 0.38 0.37 -25.04%

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