[ICONIC] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 13.73%
YoY- 54.5%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 34,755 47,090 50,397 40,836 32,718 95,217 84,415 -13.74%
PBT -5,150 -5,471 -8,675 -10,635 -23,386 -3,596 -9,504 -9.70%
Tax -269 -299 -157 79 177 311 78 -
NP -5,419 -5,770 -8,832 -10,556 -23,209 -3,285 -9,426 -8.80%
-
NP to SH -5,419 -5,774 -8,832 -10,561 -23,211 -3,288 -9,431 -8.81%
-
Tax Rate - - - - - - - -
Total Cost 40,174 52,860 59,229 51,392 55,927 98,502 93,841 -13.17%
-
Net Worth 81,494 83,758 85,628 87,166 93,850 111,533 110,431 -4.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 81,494 83,758 85,628 87,166 93,850 111,533 110,431 -4.93%
NOSH 226,373 226,373 219,560 174,333 173,796 177,037 172,549 4.62%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -15.59% -12.25% -17.52% -25.85% -70.94% -3.45% -11.17% -
ROE -6.65% -6.89% -10.31% -12.12% -24.73% -2.95% -8.54% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.35 20.80 22.95 23.42 18.83 53.78 48.92 -17.55%
EPS -2.39 -2.55 -4.02 -6.06 -13.36 -1.86 -5.47 -12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.39 0.50 0.54 0.63 0.64 -9.13%
Adjusted Per Share Value based on latest NOSH - 174,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.99 2.69 2.88 2.33 1.87 5.44 4.83 -13.73%
EPS -0.31 -0.33 -0.50 -0.60 -1.33 -0.19 -0.54 -8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0479 0.049 0.0498 0.0537 0.0638 0.0631 -4.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.19 0.24 0.11 0.105 0.205 0.225 0.27 -
P/RPS 1.24 1.15 0.48 0.45 1.09 0.42 0.55 14.50%
P/EPS -7.94 -9.41 -2.73 -1.73 -1.53 -12.11 -4.94 8.22%
EY -12.60 -10.63 -36.57 -57.69 -65.15 -8.25 -20.24 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.28 0.21 0.38 0.36 0.42 3.95%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 25/11/16 20/11/15 20/11/14 27/11/13 23/11/12 -
Price 0.34 0.21 0.115 0.12 0.19 0.23 0.25 -
P/RPS 2.21 1.01 0.50 0.51 1.01 0.43 0.51 27.66%
P/EPS -14.20 -8.23 -2.86 -1.98 -1.42 -12.38 -4.57 20.78%
EY -7.04 -12.15 -34.98 -50.48 -70.29 -8.07 -21.86 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.57 0.29 0.24 0.35 0.37 0.39 15.78%

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