[ICONIC] YoY 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Revenue 50,437 37,611 49,004 90,128 87,332 46,646 40,903 4.27%
PBT -9,562 -12,319 -20,247 -4,159 -10,600 -8,363 -7,165 5.93%
Tax -157 79 -187 472 281 -173 -173 -1.92%
NP -9,719 -12,240 -20,434 -3,687 -10,319 -8,536 -7,338 5.77%
-
NP to SH -9,722 -12,242 -20,439 -3,690 -10,299 -8,534 -7,338 5.78%
-
Tax Rate - - - - - - - -
Total Cost 60,156 49,851 69,438 93,815 97,651 55,182 48,241 4.50%
-
Net Worth 82,249 88,381 97,533 110,453 112,411 125,326 123,339 -7.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Net Worth 82,249 88,381 97,533 110,453 112,411 125,326 123,339 -7.77%
NOSH 175,000 173,297 174,166 175,322 172,941 174,065 173,717 0.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
NP Margin -19.27% -32.54% -41.70% -4.09% -11.82% -18.30% -17.94% -
ROE -11.82% -13.85% -20.96% -3.34% -9.16% -6.81% -5.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
RPS 28.82 21.70 28.14 51.41 50.50 26.80 23.55 4.11%
EPS -5.56 -7.06 -11.74 -2.10 -5.96 -4.90 -4.22 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.51 0.56 0.63 0.65 0.72 0.71 -7.91%
Adjusted Per Share Value based on latest NOSH - 175,322
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
RPS 2.99 2.23 2.90 5.34 5.18 2.76 2.42 4.31%
EPS -0.58 -0.73 -1.21 -0.22 -0.61 -0.51 -0.43 6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0524 0.0578 0.0655 0.0666 0.0743 0.0731 -7.75%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 30/06/11 -
Price 0.105 0.14 0.225 0.22 0.29 0.40 0.26 -
P/RPS 0.36 0.65 0.80 0.43 0.57 1.49 1.10 -20.00%
P/EPS -1.89 -1.98 -1.92 -10.45 -4.87 -8.16 -6.16 -21.02%
EY -52.91 -50.46 -52.16 -9.57 -20.54 -12.26 -16.25 26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.40 0.35 0.45 0.56 0.37 -9.86%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Date 26/08/16 21/08/15 22/08/14 23/08/13 09/08/12 27/05/11 26/08/11 -
Price 0.115 0.10 0.215 0.21 0.28 0.28 0.22 -
P/RPS 0.40 0.46 0.76 0.41 0.55 1.04 0.93 -15.51%
P/EPS -2.07 -1.42 -1.83 -9.98 -4.70 -5.71 -5.21 -16.84%
EY -48.31 -70.64 -54.58 -10.02 -21.27 -17.51 -19.20 20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.38 0.33 0.43 0.39 0.31 -4.98%

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