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

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 17.69%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,509 11,349 9,354 9,624 7,284 6,446 13,062 -13.48%
PBT -1,566 -1,629 -4,767 -2,673 -3,250 -2,505 -14,081 -76.84%
Tax 0 0 79 0 0 0 -94 -
NP -1,566 -1,629 -4,688 -2,673 -3,250 -2,505 -14,175 -76.94%
-
NP to SH -1,569 -1,629 -4,688 -2,675 -3,250 -2,508 -14,172 -76.91%
-
Tax Rate - - - - - - - -
Total Cost 12,075 12,978 14,042 12,297 10,534 8,951 27,237 -41.82%
-
Net Worth 87,166 88,381 90,607 92,061 93,850 97,533 95,818 -6.10%
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 87,166 88,381 90,607 92,061 93,850 97,533 95,818 -6.10%
NOSH 174,333 173,297 174,244 173,701 173,796 174,166 174,214 0.04%
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 -14.90% -14.35% -50.12% -27.77% -44.62% -38.86% -108.52% -
ROE -1.80% -1.84% -5.17% -2.91% -3.46% -2.57% -14.79% -
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 6.03 6.55 5.37 5.54 4.19 3.70 7.50 -13.52%
EPS -0.90 -0.94 -2.69 -1.54 -1.87 -1.44 -8.14 -76.93%
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 0.55 -6.15%
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 0.60 0.65 0.53 0.55 0.42 0.37 0.75 -13.81%
EPS -0.09 -0.09 -0.27 -0.15 -0.19 -0.14 -0.81 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0505 0.0518 0.0526 0.0537 0.0558 0.0548 -6.17%
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 1.74 2.14 2.79 2.89 4.89 6.08 2.87 -28.34%
P/EPS -11.67 -14.89 -5.58 -10.39 -10.96 -15.62 -2.64 169.10%
EY -8.57 -6.71 -17.94 -9.63 -9.12 -6.40 -37.84 -62.81%
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 0.39 -33.78%
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 1.99 1.53 2.89 3.16 4.53 5.81 2.87 -21.64%
P/EPS -13.33 -10.64 -5.76 -11.36 -10.16 -14.93 -2.64 194.02%
EY -7.50 -9.40 -17.36 -8.80 -9.84 -6.70 -37.84 -65.97%
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 0.39 -27.62%

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