[ICONIC] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 2.61%
YoY- -309.44%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 40,836 37,611 32,708 36,416 32,718 49,004 66,089 -27.43%
PBT -10,635 -12,319 -13,195 -22,509 -23,386 -20,247 -17,633 -28.59%
Tax 79 79 79 -94 177 -187 792 -78.46%
NP -10,556 -12,240 -13,116 -22,603 -23,209 -20,434 -16,841 -26.73%
-
NP to SH -10,561 -12,242 -13,121 -22,605 -23,211 -20,439 -16,844 -26.72%
-
Tax Rate - - - - - - - -
Total Cost 51,392 49,851 45,824 59,019 55,927 69,438 82,930 -27.29%
-
Net Worth 87,166 88,381 90,607 92,061 93,850 97,533 95,818 -6.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 87,166 88,381 90,607 92,061 93,850 97,533 95,818 -6.10%
NOSH 174,333 173,297 174,244 173,701 173,796 174,166 174,214 0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -25.85% -32.54% -40.10% -62.07% -70.94% -41.70% -25.48% -
ROE -12.12% -13.85% -14.48% -24.55% -24.73% -20.96% -17.58% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.42 21.70 18.77 20.96 18.83 28.14 37.94 -27.48%
EPS -6.06 -7.06 -7.53 -13.01 -13.36 -11.74 -9.67 -26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.52 0.53 0.54 0.56 0.55 -6.15%
Adjusted Per Share Value based on latest NOSH - 173,701
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.33 2.15 1.87 2.08 1.87 2.80 3.78 -27.55%
EPS -0.60 -0.70 -0.75 -1.29 -1.33 -1.17 -0.96 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0505 0.0518 0.0526 0.0537 0.0558 0.0548 -6.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.105 0.14 0.15 0.16 0.205 0.225 0.215 -
P/RPS 0.45 0.65 0.80 0.76 1.09 0.80 0.57 -14.56%
P/EPS -1.73 -1.98 -1.99 -1.23 -1.53 -1.92 -2.22 -15.30%
EY -57.69 -50.46 -50.20 -81.34 -65.15 -52.16 -44.97 18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.29 0.30 0.38 0.40 0.39 -33.78%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 27/05/15 25/02/15 20/11/14 22/08/14 30/05/14 -
Price 0.12 0.10 0.155 0.175 0.19 0.215 0.215 -
P/RPS 0.51 0.46 0.83 0.83 1.01 0.76 0.57 -7.14%
P/EPS -1.98 -1.42 -2.06 -1.34 -1.42 -1.83 -2.22 -7.33%
EY -50.48 -70.64 -48.58 -74.36 -70.29 -54.58 -44.97 8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.30 0.33 0.35 0.38 0.39 -27.62%

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