[ICONIC] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -19.09%
YoY- 28.66%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,570 23,531 26,041 22,075 18,481 21,389 26,743 -8.06%
PBT -111 109 -2,894 -700 -674 80 -8,278 -94.34%
Tax -364 979 45 -349 -203 -371 1,489 -
NP -475 1,088 -2,849 -1,049 -877 -291 -6,789 -82.99%
-
NP to SH -478 1,087 -2,849 -1,048 -880 -294 -6,788 -82.91%
-
Tax Rate - -898.17% - - - 463.75% - -
Total Cost 24,045 22,443 28,890 23,124 19,358 21,680 33,532 -19.86%
-
Net Worth 111,533 110,453 108,098 111,786 110,431 112,411 114,906 -1.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 111,533 110,453 108,098 111,786 110,431 112,411 114,906 -1.96%
NOSH 177,037 175,322 174,352 174,666 172,549 172,941 174,100 1.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.02% 4.62% -10.94% -4.75% -4.75% -1.36% -25.39% -
ROE -0.43% 0.98% -2.64% -0.94% -0.80% -0.26% -5.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.31 13.42 14.94 12.64 10.71 12.37 15.36 -9.10%
EPS -0.27 0.62 -1.64 -0.60 -0.51 -0.17 -3.90 -83.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.62 0.64 0.64 0.65 0.66 -3.05%
Adjusted Per Share Value based on latest NOSH - 174,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.35 1.35 1.49 1.26 1.06 1.22 1.53 -7.99%
EPS -0.03 0.06 -0.16 -0.06 -0.05 -0.02 -0.39 -81.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.0631 0.0618 0.0639 0.0631 0.0643 0.0657 -1.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.225 0.22 0.245 0.23 0.27 0.29 0.27 -
P/RPS 1.69 1.64 1.64 1.82 2.52 2.34 1.76 -2.66%
P/EPS -83.33 35.48 -14.99 -38.33 -52.94 -170.59 -6.93 424.06%
EY -1.20 2.82 -6.67 -2.61 -1.89 -0.59 -14.44 -80.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.40 0.36 0.42 0.45 0.41 -8.29%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 27/05/13 22/02/13 23/11/12 09/08/12 30/05/12 -
Price 0.23 0.21 0.265 0.225 0.25 0.28 0.28 -
P/RPS 1.73 1.56 1.77 1.78 2.33 2.26 1.82 -3.32%
P/EPS -85.19 33.87 -16.22 -37.50 -49.02 -164.71 -7.18 419.42%
EY -1.17 2.95 -6.17 -2.67 -2.04 -0.61 -13.92 -80.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.43 0.35 0.39 0.43 0.42 -8.09%

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