[ICONIC] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 8.43%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 90,128 87,986 88,688 84,415 87,332 78,029 59,866 31.38%
PBT -4,159 -4,188 -9,572 -9,504 -10,600 -12,035 -5,897 -20.78%
Tax 472 -878 566 78 281 652 -837 -
NP -3,687 -5,066 -9,006 -9,426 -10,319 -11,383 -6,734 -33.09%
-
NP to SH -3,690 -5,071 -9,010 -9,431 -10,299 -11,360 -6,713 -32.92%
-
Tax Rate - - - - - - - -
Total Cost 93,815 93,052 97,694 93,841 97,651 89,412 66,600 25.68%
-
Net Worth 110,453 108,098 111,786 110,431 112,411 114,906 120,667 -5.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 110,453 108,098 111,786 110,431 112,411 114,906 120,667 -5.73%
NOSH 175,322 174,352 174,666 172,549 172,941 174,100 174,880 0.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.09% -5.76% -10.15% -11.17% -11.82% -14.59% -11.25% -
ROE -3.34% -4.69% -8.06% -8.54% -9.16% -9.89% -5.56% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.41 50.46 50.78 48.92 50.50 44.82 34.23 31.18%
EPS -2.10 -2.91 -5.16 -5.47 -5.96 -6.52 -3.84 -33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.64 0.64 0.65 0.66 0.69 -5.88%
Adjusted Per Share Value based on latest NOSH - 172,549
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.34 5.22 5.26 5.00 5.18 4.63 3.55 31.31%
EPS -0.22 -0.30 -0.53 -0.56 -0.61 -0.67 -0.40 -32.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0641 0.0663 0.0655 0.0666 0.0681 0.0715 -5.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.22 0.245 0.23 0.27 0.29 0.27 0.25 -
P/RPS 0.43 0.49 0.45 0.55 0.57 0.60 0.73 -29.75%
P/EPS -10.45 -8.42 -4.46 -4.94 -4.87 -4.14 -6.51 37.13%
EY -9.57 -11.87 -22.43 -20.24 -20.54 -24.17 -15.35 -27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.36 0.42 0.45 0.41 0.36 -1.86%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 27/05/13 22/02/13 23/11/12 09/08/12 30/05/12 28/02/12 -
Price 0.21 0.265 0.225 0.25 0.28 0.28 0.30 -
P/RPS 0.41 0.53 0.44 0.51 0.55 0.62 0.88 -39.92%
P/EPS -9.98 -9.11 -4.36 -4.57 -4.70 -4.29 -7.82 17.67%
EY -10.02 -10.98 -22.93 -21.86 -21.27 -23.30 -12.80 -15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.35 0.39 0.43 0.42 0.43 -16.19%

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