[ICONIC] QoQ TTM 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- 27.23%
YoY- 64.17%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM 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 79,068 95,217 90,128 87,986 88,688 84,415 -15.06%
PBT -17,633 -6,446 -3,596 -4,159 -4,188 -9,572 -9,504 51.04%
Tax 792 931 311 472 -878 566 78 369.57%
NP -16,841 -5,515 -3,285 -3,687 -5,066 -9,006 -9,426 47.29%
-
NP to SH -16,844 -5,521 -3,288 -3,690 -5,071 -9,010 -9,431 47.25%
-
Tax Rate - - - - - - - -
Total Cost 82,930 84,583 98,502 93,815 93,052 97,694 93,841 -7.91%
-
Net Worth 95,818 106,457 111,533 110,453 108,098 111,786 110,431 -9.03%
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 95,818 106,457 111,533 110,453 108,098 111,786 110,431 -9.03%
NOSH 174,214 174,521 177,037 175,322 174,352 174,666 172,549 0.64%
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% -6.98% -3.45% -4.09% -5.76% -10.15% -11.17% -
ROE -17.58% -5.19% -2.95% -3.34% -4.69% -8.06% -8.54% -
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 37.94 45.31 53.78 51.41 50.46 50.78 48.92 -15.60%
EPS -9.67 -3.16 -1.86 -2.10 -2.91 -5.16 -5.47 46.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.61 0.63 0.63 0.62 0.64 0.64 -9.61%
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 4.69 5.64 5.34 5.22 5.26 5.00 -14.98%
EPS -1.00 -0.33 -0.19 -0.22 -0.30 -0.53 -0.56 47.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0631 0.0661 0.0655 0.0641 0.0663 0.0655 -9.07%
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 0.46 0.42 0.43 0.49 0.45 0.55 2.41%
P/EPS -2.22 -6.64 -12.11 -10.45 -8.42 -4.46 -4.94 -41.35%
EY -44.97 -15.06 -8.25 -9.57 -11.87 -22.43 -20.24 70.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.36 0.35 0.40 0.36 0.42 -4.82%
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 0.49 0.43 0.41 0.53 0.44 0.51 7.70%
P/EPS -2.22 -6.95 -12.38 -9.98 -9.11 -4.36 -4.57 -38.23%
EY -44.97 -14.38 -8.07 -10.02 -10.98 -22.93 -21.86 61.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.37 0.33 0.43 0.35 0.39 0.00%

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