[ICONIC] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -143.97%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 10,469 10,509 7,284 23,570 18,481 21,398 17,829 -8.15%
PBT -679 -1,566 -3,250 -111 -674 -1,770 -2,553 -19.07%
Tax 0 0 0 -364 -203 0 0 -
NP -679 -1,566 -3,250 -475 -877 -1,770 -2,553 -19.07%
-
NP to SH -679 -1,569 -3,250 -478 -880 -1,748 -2,551 -19.06%
-
Tax Rate - - - - - - - -
Total Cost 11,148 12,075 10,534 24,045 19,358 23,168 20,382 -9.19%
-
Net Worth 85,628 87,166 93,850 111,533 110,431 122,359 131,044 -6.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 85,628 87,166 93,850 111,533 110,431 122,359 131,044 -6.57%
NOSH 226,373 174,333 173,796 177,037 172,549 174,800 174,726 4.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin -6.49% -14.90% -44.62% -2.02% -4.75% -8.27% -14.32% -
ROE -0.79% -1.80% -3.46% -0.43% -0.80% -1.43% -1.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 4.77 6.03 4.19 13.31 10.71 12.24 10.20 -11.43%
EPS -0.31 -0.90 -1.87 -0.27 -0.51 -1.00 -1.46 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.50 0.54 0.63 0.64 0.70 0.75 -9.92%
Adjusted Per Share Value based on latest NOSH - 177,037
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 0.62 0.62 0.43 1.40 1.10 1.27 1.06 -8.21%
EPS -0.04 -0.09 -0.19 -0.03 -0.05 -0.10 -0.15 -19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0517 0.0556 0.0661 0.0655 0.0725 0.0777 -6.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.11 0.105 0.205 0.225 0.27 0.20 0.30 -
P/RPS 2.31 1.74 4.89 1.69 2.52 1.63 2.94 -3.78%
P/EPS -35.57 -11.67 -10.96 -83.33 -52.94 -20.00 -20.55 9.16%
EY -2.81 -8.57 -9.12 -1.20 -1.89 -5.00 -4.87 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.38 0.36 0.42 0.29 0.40 -5.54%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 25/11/16 20/11/15 20/11/14 27/11/13 23/11/12 18/11/11 26/08/10 -
Price 0.115 0.12 0.19 0.23 0.25 0.25 0.28 -
P/RPS 2.41 1.99 4.53 1.73 2.33 2.04 2.74 -2.02%
P/EPS -37.19 -13.33 -10.16 -85.19 -49.02 -25.00 -19.18 11.16%
EY -2.69 -7.50 -9.84 -1.17 -2.04 -4.00 -5.21 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.35 0.37 0.39 0.36 0.37 -3.81%

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