[ICONIC] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -71.99%
YoY- 151.87%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 50,010 43,716 27,460 94,202 79,740 0 87,648 -8.57%
PBT -3,106 -6,390 -11,510 -4 -1,188 0 -6,202 -10.46%
Tax 0 0 0 1,230 -1,148 0 0 -
NP -3,106 -6,390 -11,510 1,226 -2,336 0 -6,202 -10.46%
-
NP to SH -3,108 -6,396 -11,516 1,218 -2,348 0 -6,206 -10.46%
-
Tax Rate - - - - - - - -
Total Cost 53,116 50,106 38,970 92,976 82,076 0 93,850 -8.69%
-
Net Worth 85,628 86,902 93,937 109,620 112,143 122,359 130,744 -6.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 85,628 86,902 93,937 109,620 112,143 122,359 130,744 -6.53%
NOSH 226,373 173,804 173,957 174,000 175,223 174,800 174,325 4.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin -6.21% -14.62% -41.92% 1.30% -2.93% 0.00% -7.08% -
ROE -3.63% -7.36% -12.26% 1.11% -2.09% 0.00% -4.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 22.78 25.15 15.79 54.14 45.51 0.00 50.28 -11.88%
EPS -1.58 -3.68 -6.62 0.70 -1.34 0.00 -3.56 -12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.50 0.54 0.63 0.64 0.70 0.75 -9.92%
Adjusted Per Share Value based on latest NOSH - 177,037
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 2.96 2.59 1.63 5.58 4.73 0.00 5.20 -8.61%
EPS -0.18 -0.38 -0.68 0.07 -0.14 0.00 -0.37 -10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0515 0.0557 0.065 0.0665 0.0725 0.0775 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.11 0.105 0.205 0.225 0.27 0.20 0.30 -
P/RPS 0.48 0.42 1.30 0.42 0.59 0.00 0.60 -3.50%
P/EPS -7.77 -2.85 -3.10 32.14 -20.15 0.00 -8.43 -1.29%
EY -12.87 -35.05 -32.29 3.11 -4.96 0.00 -11.87 1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.38 0.36 0.42 0.29 0.40 -5.54%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 25/11/16 20/11/15 20/11/14 27/11/13 23/11/12 18/11/11 26/08/10 -
Price 0.115 0.12 0.19 0.23 0.25 0.25 0.28 -
P/RPS 0.50 0.48 1.20 0.42 0.55 0.00 0.56 -1.79%
P/EPS -8.12 -3.26 -2.87 32.86 -18.66 0.00 -7.87 0.50%
EY -12.31 -30.67 -34.84 3.04 -5.36 0.00 -12.71 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.35 0.37 0.39 0.36 0.37 -3.81%

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