[ICONIC] YoY TTM Result on 31-Mar-2015 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 41.96%
YoY- 22.1%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 48,144 45,142 47,250 32,708 66,089 87,986 78,029 -7.72%
PBT -4,315 -5,544 -10,317 -13,195 -17,633 -4,188 -12,035 -15.70%
Tax -273 -324 -157 79 792 -878 652 -
NP -4,588 -5,868 -10,474 -13,116 -16,841 -5,066 -11,383 -14.04%
-
NP to SH -4,591 -5,870 -10,476 -13,121 -16,844 -5,071 -11,360 -14.00%
-
Tax Rate - - - - - - - -
Total Cost 52,732 51,010 57,724 45,824 82,930 93,052 89,412 -8.42%
-
Net Worth 81,494 83,758 83,663 90,607 95,818 108,098 114,906 -5.56%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 81,494 83,758 83,663 90,607 95,818 108,098 114,906 -5.56%
NOSH 226,373 226,373 174,297 174,244 174,214 174,352 174,100 4.47%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -9.53% -13.00% -22.17% -40.10% -25.48% -5.76% -14.59% -
ROE -5.63% -7.01% -12.52% -14.48% -17.58% -4.69% -9.89% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.27 19.94 27.11 18.77 37.94 50.46 44.82 -11.67%
EPS -2.03 -2.59 -6.01 -7.53 -9.67 -2.91 -6.52 -17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.48 0.52 0.55 0.62 0.66 -9.60%
Adjusted Per Share Value based on latest NOSH - 174,244
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.75 2.58 2.70 1.87 3.78 5.03 4.46 -7.73%
EPS -0.26 -0.34 -0.60 -0.75 -0.96 -0.29 -0.65 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0479 0.0478 0.0518 0.0548 0.0618 0.0657 -5.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.17 0.255 0.12 0.15 0.215 0.245 0.27 -
P/RPS 0.80 1.28 0.44 0.80 0.57 0.49 0.60 4.90%
P/EPS -8.38 -9.83 -2.00 -1.99 -2.22 -8.42 -4.14 12.46%
EY -11.93 -10.17 -50.09 -50.20 -44.97 -11.87 -24.17 -11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.25 0.29 0.39 0.40 0.41 2.30%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 30/05/17 30/05/16 27/05/15 30/05/14 27/05/13 30/05/12 -
Price 0.16 0.235 0.12 0.155 0.215 0.265 0.28 -
P/RPS 0.75 1.18 0.44 0.83 0.57 0.53 0.62 3.22%
P/EPS -7.89 -9.06 -2.00 -2.06 -2.22 -9.11 -4.29 10.68%
EY -12.68 -11.03 -50.09 -48.58 -44.97 -10.98 -23.30 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.64 0.25 0.30 0.39 0.43 0.42 0.77%

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