[ICONIC] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 7.2%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 45,142 46,226 50,397 50,437 47,250 44,761 40,836 6.90%
PBT -5,544 -8,415 -8,675 -9,562 -10,317 -9,293 -10,635 -35.20%
Tax -324 -153 -157 -157 -157 70 79 -
NP -5,868 -8,568 -8,832 -9,719 -10,474 -9,223 -10,556 -32.36%
-
NP to SH -5,870 -8,572 -8,832 -9,722 -10,476 -9,224 -10,561 -32.37%
-
Tax Rate - - - - - - - -
Total Cost 51,010 54,794 59,229 60,156 57,724 53,984 51,392 -0.49%
-
Net Worth 83,758 86,022 85,628 82,249 83,663 85,145 87,166 -2.62%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 83,758 86,022 85,628 82,249 83,663 85,145 87,166 -2.62%
NOSH 226,373 226,373 219,560 175,000 174,297 173,766 174,333 19.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -13.00% -18.54% -17.52% -19.27% -22.17% -20.60% -25.85% -
ROE -7.01% -9.96% -10.31% -11.82% -12.52% -10.83% -12.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 19.94 20.42 22.95 28.82 27.11 25.76 23.42 -10.16%
EPS -2.59 -3.79 -4.02 -5.56 -6.01 -5.31 -6.06 -43.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.39 0.47 0.48 0.49 0.50 -18.17%
Adjusted Per Share Value based on latest NOSH - 175,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.58 2.64 2.88 2.88 2.70 2.56 2.33 7.02%
EPS -0.34 -0.49 -0.50 -0.56 -0.60 -0.53 -0.60 -31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0492 0.049 0.047 0.0478 0.0487 0.0498 -2.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.255 0.115 0.11 0.105 0.12 0.135 0.105 -
P/RPS 1.28 0.56 0.48 0.36 0.44 0.52 0.45 100.62%
P/EPS -9.83 -3.04 -2.73 -1.89 -2.00 -2.54 -1.73 218.08%
EY -10.17 -32.93 -36.57 -52.91 -50.09 -39.32 -57.69 -68.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.30 0.28 0.22 0.25 0.28 0.21 120.85%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 25/11/16 26/08/16 30/05/16 26/02/16 20/11/15 -
Price 0.235 0.185 0.115 0.115 0.12 0.12 0.12 -
P/RPS 1.18 0.91 0.50 0.40 0.44 0.47 0.51 74.84%
P/EPS -9.06 -4.89 -2.86 -2.07 -2.00 -2.26 -1.98 175.36%
EY -11.03 -20.47 -34.98 -48.31 -50.09 -44.24 -50.48 -63.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.29 0.24 0.25 0.24 0.24 92.18%

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