[ICONIC] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -199.32%
YoY- 49.66%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,531 26,041 22,075 18,481 21,389 26,743 17,802 20.46%
PBT 109 -2,894 -700 -674 80 -8,278 -632 -
Tax 979 45 -349 -203 -371 1,489 -837 -
NP 1,088 -2,849 -1,049 -877 -291 -6,789 -1,469 -
-
NP to SH 1,087 -2,849 -1,048 -880 -294 -6,788 -1,469 -
-
Tax Rate -898.17% - - - 463.75% - - -
Total Cost 22,443 28,890 23,124 19,358 21,680 33,532 19,271 10.70%
-
Net Worth 110,453 108,098 111,786 110,431 112,411 114,906 120,667 -5.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 110,453 108,098 111,786 110,431 112,411 114,906 120,667 -5.73%
NOSH 175,322 174,352 174,666 172,549 172,941 174,100 174,880 0.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.62% -10.94% -4.75% -4.75% -1.36% -25.39% -8.25% -
ROE 0.98% -2.64% -0.94% -0.80% -0.26% -5.91% -1.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.42 14.94 12.64 10.71 12.37 15.36 10.18 20.24%
EPS 0.62 -1.64 -0.60 -0.51 -0.17 -3.90 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.64 0.64 0.65 0.66 0.69 -5.88%
Adjusted Per Share Value based on latest NOSH - 172,549
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.35 1.49 1.26 1.06 1.22 1.53 1.02 20.56%
EPS 0.06 -0.16 -0.06 -0.05 -0.02 -0.39 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0618 0.0639 0.0631 0.0643 0.0657 0.069 -5.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.22 0.245 0.23 0.27 0.29 0.27 0.25 -
P/RPS 1.64 1.64 1.82 2.52 2.34 1.76 2.46 -23.70%
P/EPS 35.48 -14.99 -38.33 -52.94 -170.59 -6.93 -29.76 -
EY 2.82 -6.67 -2.61 -1.89 -0.59 -14.44 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.36 0.42 0.45 0.41 0.36 -1.86%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 27/05/13 22/02/13 23/11/12 09/08/12 30/05/12 28/02/12 -
Price 0.21 0.265 0.225 0.25 0.28 0.28 0.30 -
P/RPS 1.56 1.77 1.78 2.33 2.26 1.82 2.95 -34.63%
P/EPS 33.87 -16.22 -37.50 -49.02 -164.71 -7.18 -35.71 -
EY 2.95 -6.17 -2.67 -2.04 -0.61 -13.92 -2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.35 0.39 0.43 0.42 0.43 -16.19%

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