[ICONIC] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -22.88%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 49,004 90,128 87,332 46,646 71,674 152,910 207,500 -20.61%
PBT -20,247 -4,159 -10,600 -8,363 -6,532 -14,517 -10,310 11.39%
Tax -187 472 281 -173 -3 0 -505 -14.69%
NP -20,434 -3,687 -10,319 -8,536 -6,535 -14,517 -10,815 10.71%
-
NP to SH -20,439 -3,690 -10,299 -8,534 -6,537 -14,514 -10,728 10.86%
-
Tax Rate - - - - - - - -
Total Cost 69,438 93,815 97,651 55,182 78,209 167,427 218,315 -16.74%
-
Net Worth 97,533 110,453 112,411 125,326 132,824 139,404 155,357 -7.17%
Dividend
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 97,533 110,453 112,411 125,326 132,824 139,404 155,357 -7.17%
NOSH 174,166 175,322 172,941 174,065 172,500 174,255 174,559 -0.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -41.70% -4.09% -11.82% -18.30% -9.12% -9.49% -5.21% -
ROE -20.96% -3.34% -9.16% -6.81% -4.92% -10.41% -6.91% -
Per Share
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.14 51.41 50.50 26.80 41.55 87.75 118.87 -20.58%
EPS -11.74 -2.10 -5.96 -4.90 -3.79 -8.33 -6.15 10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.63 0.65 0.72 0.77 0.80 0.89 -7.14%
Adjusted Per Share Value based on latest NOSH - 174,065
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.80 5.15 4.99 2.67 4.10 8.74 11.86 -20.61%
EPS -1.17 -0.21 -0.59 -0.49 -0.37 -0.83 -0.61 10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0631 0.0643 0.0717 0.0759 0.0797 0.0888 -7.16%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.225 0.22 0.29 0.40 0.32 0.26 0.40 -
P/RPS 0.80 0.43 0.57 1.49 0.77 0.30 0.34 14.66%
P/EPS -1.92 -10.45 -4.87 -8.16 -8.44 -3.12 -6.51 -17.74%
EY -52.16 -9.57 -20.54 -12.26 -11.84 -32.04 -15.36 21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.45 0.56 0.42 0.33 0.45 -1.86%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/08/14 23/08/13 09/08/12 27/05/11 21/05/10 28/05/09 30/05/08 -
Price 0.215 0.21 0.28 0.28 0.30 0.31 0.37 -
P/RPS 0.76 0.41 0.55 1.04 0.72 0.35 0.31 15.42%
P/EPS -1.83 -9.98 -4.70 -5.71 -7.92 -3.72 -6.02 -17.34%
EY -54.58 -10.02 -21.27 -17.51 -12.63 -26.87 -16.61 20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.43 0.39 0.39 0.39 0.42 -1.58%

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