[ICONIC] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -1.32%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 41,544 48,144 49,201 47,090 45,699 45,142 46,226 -6.88%
PBT -5,063 -4,315 -4,356 -5,471 -5,220 -5,544 -8,415 -28.79%
Tax -93 -273 -294 -299 -475 -324 -153 -28.30%
NP -5,156 -4,588 -4,650 -5,770 -5,695 -5,868 -8,568 -28.78%
-
NP to SH -5,156 -4,591 -4,652 -5,774 -5,699 -5,870 -8,572 -28.81%
-
Tax Rate - - - - - - - -
Total Cost 46,700 52,732 53,851 52,860 51,394 51,010 54,794 -10.13%
-
Net Worth 81,494 81,494 83,758 83,758 83,758 83,758 86,022 -3.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 81,494 81,494 83,758 83,758 83,758 83,758 86,022 -3.55%
NOSH 226,373 226,373 226,373 226,373 226,373 226,373 226,373 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -12.41% -9.53% -9.45% -12.25% -12.46% -13.00% -18.54% -
ROE -6.33% -5.63% -5.55% -6.89% -6.80% -7.01% -9.96% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.35 21.27 21.73 20.80 20.19 19.94 20.42 -6.89%
EPS -2.28 -2.03 -2.06 -2.55 -2.52 -2.59 -3.79 -28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.37 0.37 0.37 0.37 0.38 -3.54%
Adjusted Per Share Value based on latest NOSH - 226,373
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.46 2.85 2.92 2.79 2.71 2.68 2.74 -6.95%
EPS -0.31 -0.27 -0.28 -0.34 -0.34 -0.35 -0.51 -28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0483 0.0496 0.0496 0.0496 0.0496 0.051 -3.57%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.15 0.17 0.195 0.24 0.245 0.255 0.115 -
P/RPS 0.82 0.80 0.90 1.15 1.21 1.28 0.56 29.03%
P/EPS -6.59 -8.38 -9.49 -9.41 -9.73 -9.83 -3.04 67.73%
EY -15.18 -11.93 -10.54 -10.63 -10.28 -10.17 -32.93 -40.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.53 0.65 0.66 0.69 0.30 25.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 23/02/18 23/11/17 25/08/17 30/05/17 24/02/17 -
Price 0.165 0.16 0.165 0.21 0.235 0.235 0.185 -
P/RPS 0.90 0.75 0.76 1.01 1.16 1.18 0.91 -0.73%
P/EPS -7.24 -7.89 -8.03 -8.23 -9.33 -9.06 -4.89 29.99%
EY -13.80 -12.68 -12.45 -12.15 -10.71 -11.03 -20.47 -23.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.45 0.57 0.64 0.64 0.49 -4.13%

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