[ICONIC] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 9.07%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 84,415 87,332 78,029 59,866 51,237 40,903 46,646 48.34%
PBT -9,504 -10,600 -12,035 -5,897 -7,261 -7,165 -8,363 8.87%
Tax 78 281 652 -837 -145 -173 -173 -
NP -9,426 -10,319 -11,383 -6,734 -7,406 -7,338 -8,536 6.81%
-
NP to SH -9,431 -10,299 -11,360 -6,713 -7,383 -7,338 -8,534 6.87%
-
Tax Rate - - - - - - - -
Total Cost 93,841 97,651 89,412 66,600 58,643 48,241 55,182 42.33%
-
Net Worth 110,431 112,411 114,906 120,667 122,359 123,339 125,326 -8.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 110,431 112,411 114,906 120,667 122,359 123,339 125,326 -8.06%
NOSH 172,549 172,941 174,100 174,880 174,800 173,717 174,065 -0.57%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -11.17% -11.82% -14.59% -11.25% -14.45% -17.94% -18.30% -
ROE -8.54% -9.16% -9.89% -5.56% -6.03% -5.95% -6.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 48.92 50.50 44.82 34.23 29.31 23.55 26.80 49.19%
EPS -5.47 -5.96 -6.52 -3.84 -4.22 -4.22 -4.90 7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.66 0.69 0.70 0.71 0.72 -7.53%
Adjusted Per Share Value based on latest NOSH - 174,880
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.83 4.99 4.46 3.42 2.93 2.34 2.67 48.30%
EPS -0.54 -0.59 -0.65 -0.38 -0.42 -0.42 -0.49 6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0643 0.0657 0.069 0.07 0.0705 0.0717 -8.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.27 0.29 0.27 0.25 0.20 0.26 0.40 -
P/RPS 0.55 0.57 0.60 0.73 0.68 1.10 1.49 -48.44%
P/EPS -4.94 -4.87 -4.14 -6.51 -4.74 -6.16 -8.16 -28.37%
EY -20.24 -20.54 -24.17 -15.35 -21.12 -16.25 -12.26 39.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.41 0.36 0.29 0.37 0.56 -17.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 09/08/12 30/05/12 28/02/12 18/11/11 26/08/11 27/05/11 -
Price 0.25 0.28 0.28 0.30 0.25 0.22 0.28 -
P/RPS 0.51 0.55 0.62 0.88 0.85 0.93 1.04 -37.73%
P/EPS -4.57 -4.70 -4.29 -7.82 -5.92 -5.21 -5.71 -13.76%
EY -21.86 -21.27 -23.30 -12.80 -16.89 -19.20 -17.51 15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.42 0.43 0.36 0.31 0.39 0.00%

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