[ICONIC] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 138.15%
YoY- 469.73%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Revenue 14,536 11,349 6,446 23,531 21,389 8,580 12,086 3.75%
PBT -874 -1,629 -2,505 109 80 -2,140 -1,355 -8.38%
Tax 0 0 0 979 -371 0 0 -
NP -874 -1,629 -2,505 1,088 -291 -2,140 -1,355 -8.38%
-
NP to SH -875 -1,629 -2,508 1,087 -294 -2,141 -1,355 -8.36%
-
Tax Rate - - - -898.17% 463.75% - - -
Total Cost 15,410 12,978 8,951 22,443 21,680 10,720 13,441 2.76%
-
Net Worth 82,249 88,381 97,533 110,453 112,411 125,326 123,339 -7.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Net Worth 82,249 88,381 97,533 110,453 112,411 125,326 123,339 -7.77%
NOSH 175,000 173,297 174,166 175,322 172,941 174,065 173,717 0.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
NP Margin -6.01% -14.35% -38.86% 4.62% -1.36% -24.94% -11.21% -
ROE -1.06% -1.84% -2.57% 0.98% -0.26% -1.71% -1.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
RPS 8.31 6.55 3.70 13.42 12.37 4.93 6.96 3.60%
EPS -0.50 -0.94 -1.44 0.62 -0.17 -1.23 -0.78 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.51 0.56 0.63 0.65 0.72 0.71 -7.91%
Adjusted Per Share Value based on latest NOSH - 175,322
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
RPS 0.83 0.65 0.37 1.35 1.22 0.49 0.69 3.75%
EPS -0.05 -0.09 -0.14 0.06 -0.02 -0.12 -0.08 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0505 0.0558 0.0631 0.0643 0.0717 0.0705 -7.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 30/06/11 -
Price 0.105 0.14 0.225 0.22 0.29 0.40 0.26 -
P/RPS 1.26 2.14 6.08 1.64 2.34 8.11 3.74 -19.53%
P/EPS -21.00 -14.89 -15.62 35.48 -170.59 -32.52 -33.33 -8.81%
EY -4.76 -6.71 -6.40 2.82 -0.59 -3.08 -3.00 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.40 0.35 0.45 0.56 0.37 -9.86%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 09/08/12 27/05/11 26/08/11 -
Price 0.115 0.10 0.215 0.21 0.28 0.28 0.22 -
P/RPS 1.38 1.53 5.81 1.56 2.26 5.68 3.16 -15.25%
P/EPS -23.00 -10.64 -14.93 33.87 -164.71 -22.76 -28.21 -3.99%
EY -4.35 -9.40 -6.70 2.95 -0.61 -4.39 -3.55 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.38 0.33 0.43 0.39 0.31 -4.98%

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