[ICONIC] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 9.21%
YoY- 65.91%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 96,292 107,139 77,945 75,168 74,092 49,257 44,572 67.35%
PBT 9,168 12,420 16,872 14,272 13,068 8,515 10,106 -6.30%
Tax -700 -3,131 -1,121 0 0 -1 -1 7878.89%
NP 8,468 9,289 15,750 14,272 13,068 8,514 10,105 -11.14%
-
NP to SH 8,468 9,289 15,750 14,272 13,068 8,515 10,105 -11.14%
-
Tax Rate 7.64% 25.21% 6.64% 0.00% 0.00% 0.01% 0.01% -
Total Cost 87,824 97,850 62,194 60,896 61,024 40,743 34,466 86.87%
-
Net Worth 202,447 202,447 166,789 172,539 168,331 168,331 143,127 26.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 202,447 202,447 166,789 172,539 168,331 168,331 143,127 26.08%
NOSH 562,353 562,353 562,353 420,828 420,828 420,828 420,828 21.38%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.79% 8.67% 20.21% 18.99% 17.64% 17.28% 22.67% -
ROE 4.18% 4.59% 9.44% 8.27% 7.76% 5.06% 7.06% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.12 19.05 16.82 17.86 17.61 11.70 12.15 25.76%
EPS 1.52 1.99 3.63 3.40 3.12 2.37 2.99 -36.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.41 0.40 0.40 0.39 -5.21%
Adjusted Per Share Value based on latest NOSH - 420,828
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.51 6.13 4.46 4.30 4.24 2.82 2.55 67.37%
EPS 0.48 0.53 0.90 0.82 0.75 0.49 0.58 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1157 0.0954 0.0986 0.0962 0.0962 0.0818 26.08%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.17 0.27 0.275 0.44 0.47 0.435 0.505 -
P/RPS 0.99 1.42 1.63 2.46 2.67 3.72 4.16 -61.69%
P/EPS 11.29 16.35 8.09 12.97 15.14 21.50 18.34 -27.69%
EY 8.86 6.12 12.36 7.71 6.61 4.65 5.45 38.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.75 0.76 1.07 1.18 1.09 1.29 -49.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 25/02/22 26/11/21 25/08/21 27/05/21 25/02/21 -
Price 0.145 0.215 0.28 0.365 0.515 0.49 0.485 -
P/RPS 0.85 1.13 1.66 2.04 2.93 4.19 3.99 -64.43%
P/EPS 9.63 13.02 8.24 10.76 16.58 24.22 17.61 -33.20%
EY 10.38 7.68 12.14 9.29 6.03 4.13 5.68 49.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.78 0.89 1.29 1.23 1.24 -53.06%

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