[ICONIC] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.46%
YoY- -34.22%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 95,217 90,128 87,986 88,688 84,415 87,332 78,029 14.17%
PBT -3,596 -4,159 -4,188 -9,572 -9,504 -10,600 -12,035 -55.27%
Tax 311 472 -878 566 78 281 652 -38.92%
NP -3,285 -3,687 -5,066 -9,006 -9,426 -10,319 -11,383 -56.29%
-
NP to SH -3,288 -3,690 -5,071 -9,010 -9,431 -10,299 -11,360 -56.21%
-
Tax Rate - - - - - - - -
Total Cost 98,502 93,815 93,052 97,694 93,841 97,651 89,412 6.66%
-
Net Worth 111,533 110,453 108,098 111,786 110,431 112,411 114,906 -1.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 111,533 110,453 108,098 111,786 110,431 112,411 114,906 -1.96%
NOSH 177,037 175,322 174,352 174,666 172,549 172,941 174,100 1.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.45% -4.09% -5.76% -10.15% -11.17% -11.82% -14.59% -
ROE -2.95% -3.34% -4.69% -8.06% -8.54% -9.16% -9.89% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.78 51.41 50.46 50.78 48.92 50.50 44.82 12.90%
EPS -1.86 -2.10 -2.91 -5.16 -5.47 -5.96 -6.52 -56.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.62 0.64 0.64 0.65 0.66 -3.05%
Adjusted Per Share Value based on latest NOSH - 174,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.64 5.34 5.22 5.26 5.00 5.18 4.63 14.04%
EPS -0.19 -0.22 -0.30 -0.53 -0.56 -0.61 -0.67 -56.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.0655 0.0641 0.0663 0.0655 0.0666 0.0681 -1.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.225 0.22 0.245 0.23 0.27 0.29 0.27 -
P/RPS 0.42 0.43 0.49 0.45 0.55 0.57 0.60 -21.14%
P/EPS -12.11 -10.45 -8.42 -4.46 -4.94 -4.87 -4.14 104.39%
EY -8.25 -9.57 -11.87 -22.43 -20.24 -20.54 -24.17 -51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.40 0.36 0.42 0.45 0.41 -8.29%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 27/05/13 22/02/13 23/11/12 09/08/12 30/05/12 -
Price 0.23 0.21 0.265 0.225 0.25 0.28 0.28 -
P/RPS 0.43 0.41 0.53 0.44 0.51 0.55 0.62 -21.63%
P/EPS -12.38 -9.98 -9.11 -4.36 -4.57 -4.70 -4.29 102.56%
EY -8.07 -10.02 -10.98 -22.93 -21.86 -21.27 -23.30 -50.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.43 0.35 0.39 0.43 0.42 -8.09%

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