[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 35.85%
YoY- 57.37%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 26,228 32,172 48,144 50,656 53,006 58,572 45,142 -30.34%
PBT -3,988 -3,908 -4,315 -1,486 -2,318 -916 -5,544 -19.70%
Tax 0 0 -273 -5 -8 -720 -324 -
NP -3,988 -3,908 -4,588 -1,492 -2,326 -1,636 -5,868 -22.68%
-
NP to SH -3,988 -3,908 -4,591 -1,496 -2,332 -1,648 -5,870 -22.69%
-
Tax Rate - - - - - - - -
Total Cost 30,216 36,080 52,732 52,148 55,332 60,208 51,010 -29.44%
-
Net Worth 81,494 81,494 81,494 83,758 83,758 83,758 83,758 -1.80%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 81,494 81,494 81,494 83,758 83,758 83,758 83,758 -1.80%
NOSH 226,373 226,373 226,373 226,373 226,373 226,373 226,373 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -15.21% -12.15% -9.53% -2.95% -4.39% -2.79% -13.00% -
ROE -4.89% -4.80% -5.63% -1.79% -2.78% -1.97% -7.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.59 14.21 21.27 22.38 23.42 25.87 19.94 -30.32%
EPS -1.76 -1.72 -2.03 -0.67 -1.04 -0.72 -2.59 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.37 0.37 0.37 0.37 -1.80%
Adjusted Per Share Value based on latest NOSH - 226,373
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.50 1.84 2.75 2.90 3.03 3.35 2.58 -30.31%
EPS -0.23 -0.22 -0.26 -0.09 -0.13 -0.09 -0.34 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0466 0.0466 0.0479 0.0479 0.0479 0.0479 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.19 0.15 0.17 0.195 0.24 0.245 0.255 -
P/RPS 1.64 1.06 0.80 0.87 1.02 0.95 1.28 17.94%
P/EPS -10.79 -8.69 -8.38 -29.51 -23.30 -33.65 -9.83 6.40%
EY -9.27 -11.51 -11.93 -3.39 -4.29 -2.97 -10.17 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.47 0.53 0.65 0.66 0.69 -16.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 25/05/18 23/02/18 23/11/17 25/08/17 30/05/17 -
Price 0.34 0.165 0.16 0.165 0.21 0.235 0.235 -
P/RPS 2.93 1.16 0.75 0.74 0.90 0.91 1.18 83.26%
P/EPS -19.30 -9.56 -7.89 -24.97 -20.39 -32.28 -9.06 65.48%
EY -5.18 -10.46 -12.68 -4.01 -4.91 -3.10 -11.03 -39.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.46 0.44 0.45 0.57 0.64 0.64 29.18%

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