[ICONIC] YoY TTM Result on 30-Sep-2013 [#2]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 10.89%
YoY- 65.14%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 50,397 40,836 32,718 95,217 84,415 51,237 68,172 -4.71%
PBT -8,675 -10,635 -23,386 -3,596 -9,504 -7,261 -7,758 1.80%
Tax -157 79 177 311 78 -145 -3 88.22%
NP -8,832 -10,556 -23,209 -3,285 -9,426 -7,406 -7,761 2.08%
-
NP to SH -8,832 -10,561 -23,211 -3,288 -9,431 -7,383 -7,759 2.09%
-
Tax Rate - - - - - - - -
Total Cost 59,229 51,392 55,927 98,502 93,841 58,643 75,933 -3.89%
-
Net Worth 85,628 87,166 93,850 111,533 110,431 122,359 131,044 -6.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 85,628 87,166 93,850 111,533 110,431 122,359 131,044 -6.57%
NOSH 219,560 174,333 173,796 177,037 172,549 174,800 174,726 3.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin -17.52% -25.85% -70.94% -3.45% -11.17% -14.45% -11.38% -
ROE -10.31% -12.12% -24.73% -2.95% -8.54% -6.03% -5.92% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 22.95 23.42 18.83 53.78 48.92 29.31 39.02 -8.13%
EPS -4.02 -6.06 -13.36 -1.86 -5.47 -4.22 -4.44 -1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.50 0.54 0.63 0.64 0.70 0.75 -9.92%
Adjusted Per Share Value based on latest NOSH - 177,037
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 2.99 2.42 1.94 5.64 5.00 3.04 4.04 -4.69%
EPS -0.52 -0.63 -1.38 -0.19 -0.56 -0.44 -0.46 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0517 0.0556 0.0661 0.0655 0.0725 0.0777 -6.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.11 0.105 0.205 0.225 0.27 0.20 0.30 -
P/RPS 0.48 0.45 1.09 0.42 0.55 0.68 0.77 -7.27%
P/EPS -2.73 -1.73 -1.53 -12.11 -4.94 -4.74 -6.76 -13.48%
EY -36.57 -57.69 -65.15 -8.25 -20.24 -21.12 -14.80 15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.38 0.36 0.42 0.29 0.40 -5.54%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 25/11/16 20/11/15 20/11/14 27/11/13 23/11/12 18/11/11 26/08/10 -
Price 0.115 0.12 0.19 0.23 0.25 0.25 0.28 -
P/RPS 0.50 0.51 1.01 0.43 0.51 0.85 0.72 -5.66%
P/EPS -2.86 -1.98 -1.42 -12.38 -4.57 -5.92 -6.31 -11.87%
EY -34.98 -50.48 -70.29 -8.07 -21.86 -16.89 -15.86 13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.35 0.37 0.39 0.36 0.37 -3.81%

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