[ICONIC] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -75.25%
YoY- 66.92%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 13,549 10,509 11,349 9,354 9,624 7,284 6,446 63.86%
PBT -1,331 -1,566 -1,629 -4,767 -2,673 -3,250 -2,505 -34.32%
Tax -9 0 0 79 0 0 0 -
NP -1,340 -1,566 -1,629 -4,688 -2,673 -3,250 -2,505 -34.02%
-
NP to SH -1,338 -1,569 -1,629 -4,688 -2,675 -3,250 -2,508 -34.14%
-
Tax Rate - - - - - - - -
Total Cost 14,889 12,075 12,978 14,042 12,297 10,534 8,951 40.25%
-
Net Worth 85,145 87,166 88,381 90,607 92,061 93,850 97,533 -8.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 85,145 87,166 88,381 90,607 92,061 93,850 97,533 -8.63%
NOSH 173,766 174,333 173,297 174,244 173,701 173,796 174,166 -0.15%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -9.89% -14.90% -14.35% -50.12% -27.77% -44.62% -38.86% -
ROE -1.57% -1.80% -1.84% -5.17% -2.91% -3.46% -2.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.80 6.03 6.55 5.37 5.54 4.19 3.70 64.18%
EPS -0.77 -0.90 -0.94 -2.69 -1.54 -1.87 -1.44 -34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.52 0.53 0.54 0.56 -8.49%
Adjusted Per Share Value based on latest NOSH - 174,244
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.77 0.60 0.65 0.53 0.55 0.42 0.37 62.78%
EPS -0.08 -0.09 -0.09 -0.27 -0.15 -0.19 -0.14 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0498 0.0505 0.0518 0.0526 0.0537 0.0558 -8.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.135 0.105 0.14 0.15 0.16 0.205 0.225 -
P/RPS 1.73 1.74 2.14 2.79 2.89 4.89 6.08 -56.63%
P/EPS -17.53 -11.67 -14.89 -5.58 -10.39 -10.96 -15.62 7.97%
EY -5.70 -8.57 -6.71 -17.94 -9.63 -9.12 -6.40 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.27 0.29 0.30 0.38 0.40 -21.11%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 21/08/15 27/05/15 25/02/15 20/11/14 22/08/14 -
Price 0.12 0.12 0.10 0.155 0.175 0.19 0.215 -
P/RPS 1.54 1.99 1.53 2.89 3.16 4.53 5.81 -58.63%
P/EPS -15.58 -13.33 -10.64 -5.76 -11.36 -10.16 -14.93 2.87%
EY -6.42 -7.50 -9.40 -17.36 -8.80 -9.84 -6.70 -2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.20 0.30 0.33 0.35 0.38 -26.32%

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