[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 40.44%
YoY- -330.73%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,708 31,138 27,460 25,784 66,089 70,702 94,202 -50.63%
PBT -13,195 -11,237 -11,510 -10,020 -17,633 -4,736 -4 22169.49%
Tax 79 0 0 0 792 1,181 1,230 -83.98%
NP -13,116 -11,237 -11,510 -10,020 -16,841 -3,554 1,226 -
-
NP to SH -13,121 -11,244 -11,516 -10,032 -16,844 -3,562 1,218 -
-
Tax Rate - - - - - - - -
Total Cost 45,824 42,375 38,970 35,804 82,930 74,257 92,976 -37.63%
-
Net Worth 90,604 92,344 93,937 97,533 100,976 106,530 109,620 -11.93%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 90,604 92,344 93,937 97,533 100,976 106,530 109,620 -11.93%
NOSH 174,238 174,235 173,957 174,166 174,098 174,640 174,000 0.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -40.10% -36.09% -41.92% -38.86% -25.48% -5.03% 1.30% -
ROE -14.48% -12.18% -12.26% -10.29% -16.68% -3.34% 1.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.77 17.87 15.79 14.80 37.96 40.48 54.14 -50.68%
EPS -7.54 -6.45 -6.62 -5.76 -9.67 -2.04 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.54 0.56 0.58 0.61 0.63 -12.01%
Adjusted Per Share Value based on latest NOSH - 174,166
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.94 1.85 1.63 1.53 3.92 4.19 5.58 -50.58%
EPS -0.78 -0.67 -0.68 -0.59 -1.00 -0.21 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0547 0.0557 0.0578 0.0599 0.0631 0.065 -11.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.15 0.16 0.205 0.225 0.215 0.21 0.225 -
P/RPS 0.80 0.90 1.30 1.52 0.57 0.52 0.42 53.72%
P/EPS -1.99 -2.48 -3.10 -3.91 -2.22 -10.29 32.14 -
EY -50.20 -40.33 -32.29 -25.60 -45.00 -9.71 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.38 0.40 0.37 0.34 0.36 -13.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 20/11/14 22/08/14 30/05/14 24/02/14 27/11/13 -
Price 0.155 0.175 0.19 0.215 0.215 0.22 0.23 -
P/RPS 0.83 0.98 1.20 1.45 0.57 0.54 0.42 57.54%
P/EPS -2.06 -2.71 -2.87 -3.73 -2.22 -10.78 32.86 -
EY -48.58 -36.88 -34.84 -26.79 -45.00 -9.27 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.35 0.38 0.37 0.36 0.37 -13.05%

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