[ICONIC] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -15.74%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 77,945 75,168 74,092 49,257 44,572 32,924 19,192 153.90%
PBT 16,872 14,272 13,068 8,515 10,106 8,602 5,088 121.88%
Tax -1,121 0 0 -1 -1 0 0 -
NP 15,750 14,272 13,068 8,514 10,105 8,602 5,088 111.96%
-
NP to SH 15,750 14,272 13,068 8,515 10,105 8,602 5,088 111.96%
-
Tax Rate 6.64% 0.00% 0.00% 0.01% 0.01% 0.00% 0.00% -
Total Cost 62,194 60,896 61,024 40,743 34,466 24,322 14,104 168.18%
-
Net Worth 166,789 172,539 168,331 168,331 143,127 119,774 116,537 26.91%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 166,789 172,539 168,331 168,331 143,127 119,774 116,537 26.91%
NOSH 562,353 420,828 420,828 420,828 420,828 323,714 323,714 44.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.21% 18.99% 17.64% 17.28% 22.67% 26.13% 26.51% -
ROE 9.44% 8.27% 7.76% 5.06% 7.06% 7.18% 4.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.82 17.86 17.61 11.70 12.15 10.17 5.93 99.99%
EPS 3.63 3.40 3.12 2.37 2.99 2.66 1.56 75.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.41 0.40 0.40 0.39 0.37 0.36 0.00%
Adjusted Per Share Value based on latest NOSH - 420,828
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.46 4.30 4.24 2.82 2.55 1.88 1.10 153.62%
EPS 0.90 0.82 0.75 0.49 0.58 0.49 0.29 112.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.0986 0.0962 0.0962 0.0818 0.0685 0.0666 26.98%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.275 0.44 0.47 0.435 0.505 0.49 0.285 -
P/RPS 1.63 2.46 2.67 3.72 4.16 4.82 4.81 -51.29%
P/EPS 8.09 12.97 15.14 21.50 18.34 18.44 18.13 -41.52%
EY 12.36 7.71 6.61 4.65 5.45 5.42 5.51 71.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.07 1.18 1.09 1.29 1.32 0.79 -2.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 25/08/21 27/05/21 25/02/21 24/11/20 25/08/20 -
Price 0.28 0.365 0.515 0.49 0.485 0.51 0.505 -
P/RPS 1.66 2.04 2.93 4.19 3.99 5.01 8.52 -66.29%
P/EPS 8.24 10.76 16.58 24.22 17.61 19.19 32.13 -59.53%
EY 12.14 9.29 6.03 4.13 5.68 5.21 3.11 147.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.29 1.23 1.24 1.38 1.40 -32.21%

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