[ICONIC] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -129.59%
YoY- -1045.48%
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 26,503 25,005 21,858 13,730 47,101 39,870 0 -
PBT -1,159 -1,553 -3,195 -5,755 -2 -594 0 -
Tax -4 0 0 0 615 -574 0 -
NP -1,163 -1,553 -3,195 -5,755 613 -1,168 0 -
-
NP to SH -1,166 -1,554 -3,198 -5,758 609 -1,174 0 -
-
Tax Rate - - - - - - - -
Total Cost 27,666 26,558 25,053 19,485 46,488 41,038 0 -
-
Net Worth 83,758 85,628 86,902 93,937 109,620 112,143 122,359 -6.11%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 83,758 85,628 86,902 93,937 109,620 112,143 122,359 -6.11%
NOSH 226,373 226,373 173,804 173,957 174,000 175,223 174,800 4.39%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -4.39% -6.21% -14.62% -41.92% 1.30% -2.93% 0.00% -
ROE -1.39% -1.81% -3.68% -6.13% 0.56% -1.05% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.71 11.39 12.58 7.89 27.07 22.75 0.00 -
EPS -0.52 -0.79 -1.84 -3.31 0.35 -0.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.50 0.54 0.63 0.64 0.70 -10.07%
Adjusted Per Share Value based on latest NOSH - 173,796
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.57 1.48 1.30 0.81 2.79 2.36 0.00 -
EPS -0.07 -0.09 -0.19 -0.34 0.04 -0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.0508 0.0515 0.0557 0.065 0.0665 0.0725 -6.12%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.24 0.11 0.105 0.205 0.225 0.27 0.20 -
P/RPS 2.05 0.97 0.83 2.60 0.83 1.19 0.00 -
P/EPS -46.59 -15.54 -5.71 -6.19 64.29 -40.30 0.00 -
EY -2.15 -6.43 -17.52 -16.15 1.56 -2.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.28 0.21 0.38 0.36 0.42 0.29 14.38%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 20/11/15 20/11/14 27/11/13 23/11/12 18/11/11 -
Price 0.21 0.115 0.12 0.19 0.23 0.25 0.25 -
P/RPS 1.79 1.01 0.95 2.41 0.85 1.10 0.00 -
P/EPS -40.77 -16.25 -6.52 -5.74 65.71 -37.31 0.00 -
EY -2.45 -6.15 -15.33 -17.42 1.52 -2.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.29 0.24 0.35 0.37 0.39 0.36 7.95%

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