[ICONIC] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 92.98%
YoY- 52.91%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,798 2,475 8,043 14,643 14,536 11,349 6,446 -4.79%
PBT 1,272 1,376 -977 -229 -874 -1,629 -2,505 -
Tax 0 -65 0 -180 0 0 0 -
NP 1,272 1,311 -977 -409 -874 -1,629 -2,505 -
-
NP to SH 1,272 1,311 -977 -412 -875 -1,629 -2,508 -
-
Tax Rate 0.00% 4.72% - - - - - -
Total Cost 3,526 1,164 9,020 15,052 15,410 12,978 8,951 -14.36%
-
Net Worth 116,537 72,213 81,494 83,758 82,249 88,381 97,533 3.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 116,537 72,213 81,494 83,758 82,249 88,381 97,533 3.00%
NOSH 323,714 249,011 226,373 226,373 175,000 173,297 174,166 10.87%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 26.51% 52.97% -12.15% -2.79% -6.01% -14.35% -38.86% -
ROE 1.09% 1.82% -1.20% -0.49% -1.06% -1.84% -2.57% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.48 0.99 3.55 6.47 8.31 6.55 3.70 -14.15%
EPS 0.39 0.53 -0.43 -0.18 -0.50 -0.94 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.29 0.36 0.37 0.47 0.51 0.56 -7.09%
Adjusted Per Share Value based on latest NOSH - 226,373
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.28 0.15 0.48 0.87 0.86 0.67 0.38 -4.95%
EPS 0.08 0.08 -0.06 -0.02 -0.05 -0.10 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0428 0.0483 0.0496 0.0488 0.0524 0.0578 3.01%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.285 0.33 0.15 0.245 0.105 0.14 0.225 -
P/RPS 19.23 33.20 4.22 3.79 1.26 2.14 6.08 21.13%
P/EPS 72.53 62.68 -34.76 -134.62 -21.00 -14.89 -15.62 -
EY 1.38 1.60 -2.88 -0.74 -4.76 -6.71 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.14 0.42 0.66 0.22 0.27 0.40 11.99%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 28/08/19 27/08/18 25/08/17 26/08/16 21/08/15 22/08/14 -
Price 0.505 0.34 0.165 0.235 0.115 0.10 0.215 -
P/RPS 34.07 34.21 4.64 3.63 1.38 1.53 5.81 34.25%
P/EPS 128.52 64.58 -38.23 -129.12 -23.00 -10.64 -14.93 -
EY 0.78 1.55 -2.62 -0.77 -4.35 -9.40 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.17 0.46 0.64 0.24 0.20 0.38 24.25%

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