[ICONIC] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -67.91%
YoY- 38.72%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Revenue 46,226 44,761 36,416 79,068 88,688 59,866 68,023 -5.98%
PBT -8,415 -9,293 -22,509 -6,446 -9,572 -5,897 -6,077 5.33%
Tax -153 70 -94 931 566 -837 5 -
NP -8,568 -9,223 -22,603 -5,515 -9,006 -6,734 -6,072 5.65%
-
NP to SH -8,572 -9,224 -22,605 -5,521 -9,010 -6,713 -6,072 5.66%
-
Tax Rate - - - - - - - -
Total Cost 54,794 53,984 59,019 84,583 97,694 66,600 74,095 -4.70%
-
Net Worth 86,022 85,145 92,061 106,457 111,786 120,667 128,593 -6.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Net Worth 86,022 85,145 92,061 106,457 111,786 120,667 128,593 -6.22%
NOSH 226,373 173,766 173,701 174,521 174,666 174,880 173,775 4.31%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
NP Margin -18.54% -20.60% -62.07% -6.98% -10.15% -11.25% -8.93% -
ROE -9.96% -10.83% -24.55% -5.19% -8.06% -5.56% -4.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 20.42 25.76 20.96 45.31 50.78 34.23 39.14 -9.87%
EPS -3.79 -5.31 -13.01 -3.16 -5.16 -3.84 -3.49 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.49 0.53 0.61 0.64 0.69 0.74 -10.10%
Adjusted Per Share Value based on latest NOSH - 174,521
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
RPS 2.74 2.65 2.16 4.69 5.26 3.55 4.03 -5.97%
EPS -0.51 -0.55 -1.34 -0.33 -0.53 -0.40 -0.36 5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0505 0.0546 0.0631 0.0663 0.0715 0.0762 -6.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 -
Price 0.115 0.135 0.16 0.21 0.23 0.25 0.28 -
P/RPS 0.56 0.52 0.76 0.46 0.45 0.73 0.72 -3.93%
P/EPS -3.04 -2.54 -1.23 -6.64 -4.46 -6.51 -8.01 -14.34%
EY -32.93 -39.32 -81.34 -15.06 -22.43 -15.35 -12.48 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.30 0.34 0.36 0.36 0.38 -3.70%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 CAGR
Date 24/02/17 26/02/16 25/02/15 24/02/14 22/02/13 28/02/12 19/11/10 -
Price 0.185 0.12 0.175 0.22 0.225 0.30 0.29 -
P/RPS 0.91 0.47 0.83 0.49 0.44 0.88 0.74 3.35%
P/EPS -4.89 -2.26 -1.34 -6.95 -4.36 -7.82 -8.30 -8.10%
EY -20.47 -44.24 -74.36 -14.38 -22.93 -12.80 -12.05 8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.24 0.33 0.36 0.35 0.43 0.39 3.71%

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