[ICONIC] QoQ 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- -143.97%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter 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 13,062 5,926 23,570 23,531 26,041 22,075 -56.08%
PBT -2,505 -14,081 -3,550 -111 109 -2,894 -700 134.50%
Tax 0 -94 271 -364 979 45 -349 -
NP -2,505 -14,175 -3,279 -475 1,088 -2,849 -1,049 78.94%
-
NP to SH -2,508 -14,172 -3,281 -478 1,087 -2,849 -1,048 79.20%
-
Tax Rate - - - - -898.17% - - -
Total Cost 8,951 27,237 9,205 24,045 22,443 28,890 23,124 -46.97%
-
Net Worth 97,533 95,818 106,457 111,533 110,453 108,098 111,786 -8.71%
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 95,818 106,457 111,533 110,453 108,098 111,786 -8.71%
NOSH 174,166 174,214 174,521 177,037 175,322 174,352 174,666 -0.19%
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% -108.52% -55.33% -2.02% 4.62% -10.94% -4.75% -
ROE -2.57% -14.79% -3.08% -0.43% 0.98% -2.64% -0.94% -
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 7.50 3.40 13.31 13.42 14.94 12.64 -56.01%
EPS -1.44 -8.14 -1.88 -0.27 0.62 -1.64 -0.60 79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 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 0.37 0.75 0.34 1.35 1.35 1.49 1.26 -55.91%
EPS -0.14 -0.81 -0.19 -0.03 0.06 -0.16 -0.06 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0548 0.0609 0.0638 0.0631 0.0618 0.0639 -8.66%
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 2.87 6.18 1.69 1.64 1.64 1.82 123.96%
P/EPS -15.62 -2.64 -11.17 -83.33 35.48 -14.99 -38.33 -45.12%
EY -6.40 -37.84 -8.95 -1.20 2.82 -6.67 -2.61 82.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 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 2.87 6.48 1.73 1.56 1.77 1.78 120.51%
P/EPS -14.93 -2.64 -11.70 -85.19 33.87 -16.22 -37.50 -45.97%
EY -6.70 -37.84 -8.55 -1.17 2.95 -6.17 -2.67 84.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 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