[ICONIC] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 95.67%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,041 22,075 18,481 21,389 26,743 17,802 21,398 13.97%
PBT -2,894 -700 -674 80 -8,278 -632 -1,770 38.74%
Tax 45 -349 -203 -371 1,489 -837 0 -
NP -2,849 -1,049 -877 -291 -6,789 -1,469 -1,770 37.30%
-
NP to SH -2,849 -1,048 -880 -294 -6,788 -1,469 -1,748 38.45%
-
Tax Rate - - - 463.75% - - - -
Total Cost 28,890 23,124 19,358 21,680 33,532 19,271 23,168 15.83%
-
Net Worth 108,098 111,786 110,431 112,411 114,906 120,667 122,359 -7.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 108,098 111,786 110,431 112,411 114,906 120,667 122,359 -7.92%
NOSH 174,352 174,666 172,549 172,941 174,100 174,880 174,800 -0.17%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -10.94% -4.75% -4.75% -1.36% -25.39% -8.25% -8.27% -
ROE -2.64% -0.94% -0.80% -0.26% -5.91% -1.22% -1.43% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.94 12.64 10.71 12.37 15.36 10.18 12.24 14.19%
EPS -1.64 -0.60 -0.51 -0.17 -3.90 -0.84 -1.00 39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.64 0.65 0.66 0.69 0.70 -7.76%
Adjusted Per Share Value based on latest NOSH - 172,941
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.54 1.31 1.10 1.27 1.59 1.06 1.27 13.69%
EPS -0.17 -0.06 -0.05 -0.02 -0.40 -0.09 -0.10 42.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0663 0.0655 0.0666 0.0681 0.0715 0.0725 -7.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.23 0.27 0.29 0.27 0.25 0.20 -
P/RPS 1.64 1.82 2.52 2.34 1.76 2.46 1.63 0.40%
P/EPS -14.99 -38.33 -52.94 -170.59 -6.93 -29.76 -20.00 -17.47%
EY -6.67 -2.61 -1.89 -0.59 -14.44 -3.36 -5.00 21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.42 0.45 0.41 0.36 0.29 23.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 22/02/13 23/11/12 09/08/12 30/05/12 28/02/12 18/11/11 -
Price 0.265 0.225 0.25 0.28 0.28 0.30 0.25 -
P/RPS 1.77 1.78 2.33 2.26 1.82 2.95 2.04 -9.02%
P/EPS -16.22 -37.50 -49.02 -164.71 -7.18 -35.71 -25.00 -25.03%
EY -6.17 -2.67 -2.04 -0.61 -13.92 -2.80 -4.00 33.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.39 0.43 0.42 0.43 0.36 12.56%

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