[ICONIC] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -41.5%
YoY- 24.97%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 32,924 10,100 26,228 53,006 50,010 43,716 27,460 3.06%
PBT 8,602 3,926 -3,988 -2,318 -3,106 -6,390 -11,510 -
Tax 0 -130 0 -8 0 0 0 -
NP 8,602 3,796 -3,988 -2,326 -3,106 -6,390 -11,510 -
-
NP to SH 8,602 3,796 -3,988 -2,332 -3,108 -6,396 -11,516 -
-
Tax Rate 0.00% 3.31% - - - - - -
Total Cost 24,322 6,304 30,216 55,332 53,116 50,106 38,970 -7.54%
-
Net Worth 119,774 76,451 81,494 83,758 85,628 86,902 93,937 4.12%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 119,774 76,451 81,494 83,758 85,628 86,902 93,937 4.12%
NOSH 323,714 323,714 226,373 226,373 226,373 173,804 173,957 10.89%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 26.13% 37.58% -15.21% -4.39% -6.21% -14.62% -41.92% -
ROE 7.18% 4.97% -4.89% -2.78% -3.63% -7.36% -12.26% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.17 3.83 11.59 23.42 22.78 25.15 15.79 -7.06%
EPS 2.66 1.48 -1.76 -1.04 -1.58 -3.68 -6.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.29 0.36 0.37 0.39 0.50 0.54 -6.10%
Adjusted Per Share Value based on latest NOSH - 226,373
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.95 0.60 1.55 3.14 2.96 2.59 1.63 3.02%
EPS 0.51 0.23 -0.24 -0.14 -0.18 -0.38 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0453 0.0483 0.0496 0.0508 0.0515 0.0557 4.12%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.49 0.305 0.19 0.24 0.11 0.105 0.205 -
P/RPS 4.82 7.96 1.64 1.02 0.48 0.42 1.30 24.38%
P/EPS 18.44 21.18 -10.79 -23.30 -7.77 -2.85 -3.10 -
EY 5.42 4.72 -9.27 -4.29 -12.87 -35.05 -32.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.05 0.53 0.65 0.28 0.21 0.38 23.04%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 23/11/18 23/11/17 25/11/16 20/11/15 20/11/14 -
Price 0.51 0.33 0.34 0.21 0.115 0.12 0.19 -
P/RPS 5.01 8.61 2.93 0.90 0.50 0.48 1.20 26.86%
P/EPS 19.19 22.92 -19.30 -20.39 -8.12 -3.26 -2.87 -
EY 5.21 4.36 -5.18 -4.91 -12.31 -30.67 -34.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.14 0.94 0.57 0.29 0.24 0.35 25.66%

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