[ICONIC] QoQ Annualized 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- 185.74%
YoY- 469.73%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 66,089 70,702 94,202 94,124 87,986 82,593 79,740 -11.77%
PBT -17,633 -4,736 -4 436 -4,188 -1,725 -1,188 504.95%
Tax 792 1,181 1,230 3,916 -878 -1,230 -1,148 -
NP -16,841 -3,554 1,226 4,352 -5,066 -2,956 -2,336 273.63%
-
NP to SH -16,844 -3,562 1,218 4,348 -5,071 -2,962 -2,348 272.40%
-
Tax Rate - - - -898.17% - - - -
Total Cost 82,930 74,257 92,976 89,772 93,052 85,549 82,076 0.69%
-
Net Worth 100,976 106,530 109,620 110,453 107,910 111,099 112,143 -6.75%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 100,976 106,530 109,620 110,453 107,910 111,099 112,143 -6.75%
NOSH 174,098 174,640 174,000 175,322 174,049 173,593 175,223 -0.42%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -25.48% -5.03% 1.30% 4.62% -5.76% -3.58% -2.93% -
ROE -16.68% -3.34% 1.11% 3.94% -4.70% -2.67% -2.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.96 40.48 54.14 53.69 50.55 47.58 45.51 -11.40%
EPS -9.67 -2.04 0.70 2.48 -2.91 -1.71 -1.34 273.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.61 0.63 0.63 0.62 0.64 0.64 -6.35%
Adjusted Per Share Value based on latest NOSH - 175,322
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.92 4.19 5.58 5.58 5.22 4.90 4.73 -11.78%
EPS -1.00 -0.21 0.07 0.26 -0.30 -0.18 -0.14 271.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0631 0.065 0.0655 0.064 0.0659 0.0665 -6.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.215 0.21 0.225 0.22 0.245 0.23 0.27 -
P/RPS 0.57 0.52 0.42 0.41 0.48 0.48 0.59 -2.27%
P/EPS -2.22 -10.29 32.14 8.87 -8.41 -13.48 -20.15 -77.04%
EY -45.00 -9.71 3.11 11.27 -11.89 -7.42 -4.96 335.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.36 0.35 0.40 0.36 0.42 -8.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 27/11/13 23/08/13 27/05/13 22/02/13 23/11/12 -
Price 0.215 0.22 0.23 0.21 0.265 0.225 0.25 -
P/RPS 0.57 0.54 0.42 0.39 0.52 0.47 0.55 2.41%
P/EPS -2.22 -10.78 32.86 8.47 -9.10 -13.18 -18.66 -75.84%
EY -45.00 -9.27 3.04 11.81 -10.99 -7.59 -5.36 313.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.33 0.43 0.35 0.39 -3.45%

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