[ICONIC] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 13.73%
YoY- 54.5%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 50,437 47,250 44,761 40,836 37,611 32,708 36,416 24.27%
PBT -9,562 -10,317 -9,293 -10,635 -12,319 -13,195 -22,509 -43.51%
Tax -157 -157 70 79 79 79 -94 40.81%
NP -9,719 -10,474 -9,223 -10,556 -12,240 -13,116 -22,603 -43.06%
-
NP to SH -9,722 -10,476 -9,224 -10,561 -12,242 -13,121 -22,605 -43.05%
-
Tax Rate - - - - - - - -
Total Cost 60,156 57,724 53,984 51,392 49,851 45,824 59,019 1.28%
-
Net Worth 82,249 83,663 85,145 87,166 88,381 90,607 92,061 -7.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 82,249 83,663 85,145 87,166 88,381 90,607 92,061 -7.24%
NOSH 175,000 174,297 173,766 174,333 173,297 174,244 173,701 0.49%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -19.27% -22.17% -20.60% -25.85% -32.54% -40.10% -62.07% -
ROE -11.82% -12.52% -10.83% -12.12% -13.85% -14.48% -24.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.82 27.11 25.76 23.42 21.70 18.77 20.96 23.67%
EPS -5.56 -6.01 -5.31 -6.06 -7.06 -7.53 -13.01 -43.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.49 0.50 0.51 0.52 0.53 -7.70%
Adjusted Per Share Value based on latest NOSH - 174,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.88 2.70 2.56 2.33 2.15 1.87 2.08 24.25%
EPS -0.56 -0.60 -0.53 -0.60 -0.70 -0.75 -1.29 -42.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0478 0.0487 0.0498 0.0505 0.0518 0.0526 -7.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.105 0.12 0.135 0.105 0.14 0.15 0.16 -
P/RPS 0.36 0.44 0.52 0.45 0.65 0.80 0.76 -39.26%
P/EPS -1.89 -2.00 -2.54 -1.73 -1.98 -1.99 -1.23 33.19%
EY -52.91 -50.09 -39.32 -57.69 -50.46 -50.20 -81.34 -24.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.28 0.21 0.27 0.29 0.30 -18.69%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 30/05/16 26/02/16 20/11/15 21/08/15 27/05/15 25/02/15 -
Price 0.115 0.12 0.12 0.12 0.10 0.155 0.175 -
P/RPS 0.40 0.44 0.47 0.51 0.46 0.83 0.83 -38.55%
P/EPS -2.07 -2.00 -2.26 -1.98 -1.42 -2.06 -1.34 33.66%
EY -48.31 -50.09 -44.24 -50.48 -70.64 -48.58 -74.36 -25.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.24 0.20 0.30 0.33 -19.14%

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