[ICONIC] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 13,730 47,101 39,870 0 43,824 52,263 40,488 -15.87%
PBT -5,755 -2 -594 0 -3,101 -2,965 -8,531 -6.09%
Tax 0 615 -574 0 0 0 0 -
NP -5,755 613 -1,168 0 -3,101 -2,965 -8,531 -6.09%
-
NP to SH -5,758 609 -1,174 0 -3,103 -2,967 -8,527 -6.08%
-
Tax Rate - - - - - - - -
Total Cost 19,485 46,488 41,038 0 46,925 55,228 49,019 -13.71%
-
Net Worth 93,937 109,620 112,143 122,359 130,744 139,623 149,963 -7.20%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 93,937 109,620 112,143 122,359 130,744 139,623 149,963 -7.20%
NOSH 173,957 174,000 175,223 174,800 174,325 174,529 174,376 -0.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -41.92% 1.30% -2.93% 0.00% -7.08% -5.67% -21.07% -
ROE -6.13% 0.56% -1.05% 0.00% -2.37% -2.13% -5.69% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.89 27.07 22.75 0.00 25.14 29.95 23.22 -15.85%
EPS -3.31 0.35 -0.67 0.00 -1.78 -1.70 -4.89 -6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.63 0.64 0.70 0.75 0.80 0.86 -7.17%
Adjusted Per Share Value based on latest NOSH - 174,800
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.78 2.69 2.28 0.00 2.51 2.99 2.31 -15.93%
EPS -0.33 0.03 -0.07 0.00 -0.18 -0.17 -0.49 -6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0627 0.0641 0.07 0.0747 0.0798 0.0857 -7.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.205 0.225 0.27 0.20 0.30 0.34 0.35 -
P/RPS 2.60 0.83 1.19 0.00 1.19 1.14 1.51 9.07%
P/EPS -6.19 64.29 -40.30 0.00 -16.85 -20.00 -7.16 -2.30%
EY -16.15 1.56 -2.48 0.00 -5.93 -5.00 -13.97 2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.42 0.29 0.40 0.43 0.41 -1.20%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/11/14 27/11/13 23/11/12 18/11/11 26/08/10 21/08/09 29/08/08 -
Price 0.19 0.23 0.25 0.25 0.28 0.32 0.35 -
P/RPS 2.41 0.85 1.10 0.00 1.11 1.07 1.51 7.76%
P/EPS -5.74 65.71 -37.31 0.00 -15.73 -18.82 -7.16 -3.47%
EY -17.42 1.52 -2.68 0.00 -6.36 -5.31 -13.97 3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.39 0.36 0.37 0.40 0.41 -2.49%

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