[ICONIC] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ--%
YoY- -57.67%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
Revenue 32,708 66,089 87,986 86,609 76,611 139,272 244,159 -24.20%
PBT -13,195 -17,633 -4,188 -14,175 -7,622 -17,436 -7,202 8.70%
Tax 79 792 -878 652 -3 0 -505 -
NP -13,116 -16,841 -5,066 -13,523 -7,625 -17,436 -7,707 7.60%
-
NP to SH -13,121 -16,844 -5,071 -13,503 -7,623 -17,431 -7,606 7.80%
-
Tax Rate - - - - - - - -
Total Cost 45,824 82,930 93,052 100,132 84,236 156,708 251,866 -20.94%
-
Net Worth 90,604 100,976 107,910 113,165 134,176 141,130 162,318 -7.72%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 90,604 100,976 107,910 113,165 134,176 141,130 162,318 -7.72%
NOSH 174,238 174,098 174,049 174,100 174,255 174,235 178,372 -0.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -40.10% -25.48% -5.76% -15.61% -9.95% -12.52% -3.16% -
ROE -14.48% -16.68% -4.70% -11.93% -5.68% -12.35% -4.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
RPS 18.77 37.96 50.55 49.75 43.96 79.93 136.88 -23.96%
EPS -7.54 -9.67 -2.91 -7.75 -4.38 -10.00 -4.37 7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.58 0.62 0.65 0.77 0.81 0.91 -7.42%
Adjusted Per Share Value based on latest NOSH - 174,100
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.94 3.92 5.22 5.13 4.54 8.26 14.47 -24.20%
EPS -0.78 -1.00 -0.30 -0.80 -0.45 -1.03 -0.45 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0599 0.064 0.0671 0.0795 0.0837 0.0962 -7.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 -
Price 0.15 0.215 0.245 0.27 0.30 0.22 0.50 -
P/RPS 0.80 0.57 0.48 0.54 0.68 0.28 0.37 11.21%
P/EPS -1.99 -2.22 -8.41 -3.48 -6.86 -2.20 -11.73 -21.69%
EY -50.20 -45.00 -11.89 -28.73 -14.58 -45.47 -8.53 27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.40 0.42 0.39 0.27 0.55 -8.44%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 CAGR
Date 27/05/15 30/05/14 27/05/13 30/05/12 23/02/10 20/02/09 29/02/08 -
Price 0.155 0.215 0.265 0.28 0.35 0.28 0.45 -
P/RPS 0.83 0.57 0.52 0.56 0.80 0.35 0.33 13.56%
P/EPS -2.06 -2.22 -9.10 -3.61 -8.00 -2.80 -10.55 -20.16%
EY -48.58 -45.00 -10.99 -27.70 -12.50 -35.73 -9.48 25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.43 0.43 0.45 0.35 0.49 -6.54%

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