[ICONIC] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -89.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Revenue 35,407 23,354 53,027 61,945 0 54,888 63,476 -8.91%
PBT -4,526 -8,428 -3,552 -1,294 0 -4,775 -6,320 -5.19%
Tax -9 0 886 -923 0 -28 -36 -19.87%
NP -4,535 -8,428 -2,666 -2,217 0 -4,803 -6,356 -5.25%
-
NP to SH -4,536 -8,433 -2,672 -2,222 0 -4,806 -6,357 -5.25%
-
Tax Rate - - - - - - - -
Total Cost 39,942 31,782 55,693 64,162 0 59,691 69,832 -8.54%
-
Net Worth 85,486 92,344 106,530 111,099 120,310 128,856 135,848 -7.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Net Worth 85,486 92,344 106,530 111,099 120,310 128,856 135,848 -7.13%
NOSH 174,461 174,235 174,640 173,593 174,363 174,130 174,164 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
NP Margin -12.81% -36.09% -5.03% -3.58% 0.00% -8.75% -10.01% -
ROE -5.31% -9.13% -2.51% -2.00% 0.00% -3.73% -4.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 20.30 13.40 30.36 35.68 0.00 31.52 36.45 -8.93%
EPS -2.60 -4.84 -1.53 -1.28 0.00 -2.76 -3.65 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.53 0.61 0.64 0.69 0.74 0.78 -7.16%
Adjusted Per Share Value based on latest NOSH - 174,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 2.02 1.34 3.03 3.54 0.00 3.14 3.63 -8.94%
EPS -0.26 -0.48 -0.15 -0.13 0.00 -0.27 -0.36 -5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0528 0.0609 0.0635 0.0688 0.0737 0.0777 -7.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 -
Price 0.135 0.16 0.21 0.23 0.25 0.28 0.31 -
P/RPS 0.67 1.19 0.69 0.64 0.00 0.89 0.85 -3.73%
P/EPS -5.19 -3.31 -13.73 -17.97 0.00 -10.14 -8.49 -7.56%
EY -19.26 -30.25 -7.29 -5.57 0.00 -9.86 -11.77 8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.36 0.36 0.38 0.40 -5.54%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 26/02/16 25/02/15 24/02/14 22/02/13 28/02/12 19/11/10 26/11/09 -
Price 0.12 0.175 0.22 0.225 0.30 0.29 0.28 -
P/RPS 0.59 1.31 0.72 0.63 0.00 0.92 0.77 -4.16%
P/EPS -4.62 -3.62 -14.38 -17.58 0.00 -10.51 -7.67 -7.78%
EY -21.67 -27.66 -6.95 -5.69 0.00 -9.52 -13.04 8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.36 0.35 0.43 0.39 0.36 -6.27%

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