[ICONIC] QoQ Quarter Result on 30-Jun-2016 [#1]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 85.27%
YoY- 46.29%
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 10,759 9,378 10,469 14,536 11,843 13,549 10,509 1.57%
PBT -2,920 -1,071 -679 -874 -5,791 -1,331 -1,566 51.43%
Tax -319 -5 0 0 -148 -9 0 -
NP -3,239 -1,076 -679 -874 -5,939 -1,340 -1,566 62.26%
-
NP to SH -3,238 -1,078 -679 -875 -5,940 -1,338 -1,569 62.02%
-
Tax Rate - - - - - - - -
Total Cost 13,998 10,454 11,148 15,410 17,782 14,889 12,075 10.34%
-
Net Worth 83,758 86,022 85,628 82,249 83,663 85,145 87,166 -2.62%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 83,758 86,022 85,628 82,249 83,663 85,145 87,166 -2.62%
NOSH 226,373 226,373 226,373 175,000 174,297 173,766 174,333 19.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -30.11% -11.47% -6.49% -6.01% -50.15% -9.89% -14.90% -
ROE -3.87% -1.25% -0.79% -1.06% -7.10% -1.57% -1.80% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.75 4.14 4.77 8.31 6.79 7.80 6.03 -14.69%
EPS -1.43 -0.48 -0.31 -0.50 -3.41 -0.77 -0.90 36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.39 0.47 0.48 0.49 0.50 -18.17%
Adjusted Per Share Value based on latest NOSH - 175,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.64 0.56 0.62 0.86 0.70 0.80 0.62 2.13%
EPS -0.19 -0.06 -0.04 -0.05 -0.35 -0.08 -0.09 64.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.051 0.0508 0.0488 0.0496 0.0505 0.0517 -2.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.255 0.115 0.11 0.105 0.12 0.135 0.105 -
P/RPS 5.37 2.78 2.31 1.26 1.77 1.73 1.74 111.82%
P/EPS -17.83 -24.15 -35.57 -21.00 -3.52 -17.53 -11.67 32.61%
EY -5.61 -4.14 -2.81 -4.76 -28.40 -5.70 -8.57 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.30 0.28 0.22 0.25 0.28 0.21 120.85%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 25/11/16 26/08/16 30/05/16 26/02/16 20/11/15 -
Price 0.235 0.185 0.115 0.115 0.12 0.12 0.12 -
P/RPS 4.94 4.47 2.41 1.38 1.77 1.54 1.99 83.23%
P/EPS -16.43 -38.85 -37.19 -23.00 -3.52 -15.58 -13.33 14.94%
EY -6.09 -2.57 -2.69 -4.35 -28.40 -6.42 -7.50 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.29 0.24 0.25 0.24 0.24 92.18%

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