[ICONIC] QoQ Quarter Result on 30-Sep-2020 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 138.13%
YoY- 416.01%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 18,523 15,828 16,967 11,664 4,798 10,680 8,281 71.11%
PBT 3,267 935 3,279 3,029 1,272 3,366 2,773 11.56%
Tax 0 0 -1 0 0 0 0 -
NP 3,267 935 3,278 3,029 1,272 3,366 2,773 11.56%
-
NP to SH 3,267 936 3,278 3,029 1,272 3,366 2,773 11.56%
-
Tax Rate 0.00% 0.00% 0.03% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,256 14,893 13,689 8,635 3,526 7,314 5,508 97.34%
-
Net Worth 168,331 168,331 143,127 119,774 116,537 113,299 97,114 44.34%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 168,331 168,331 143,127 119,774 116,537 113,299 97,114 44.34%
NOSH 420,828 420,828 420,828 323,714 323,714 323,714 323,714 19.13%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.64% 5.91% 19.32% 25.97% 26.51% 31.52% 33.49% -
ROE 1.94% 0.56% 2.29% 2.53% 1.09% 2.97% 2.86% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.40 3.76 4.62 3.60 1.48 3.30 2.56 43.53%
EPS 0.78 0.22 0.89 0.94 0.39 1.04 0.86 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.37 0.36 0.35 0.30 21.16%
Adjusted Per Share Value based on latest NOSH - 323,714
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.06 0.90 0.97 0.67 0.27 0.61 0.47 72.06%
EPS 0.19 0.05 0.19 0.17 0.07 0.19 0.16 12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0962 0.0818 0.0685 0.0666 0.0648 0.0555 44.34%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.47 0.435 0.505 0.49 0.285 0.185 0.305 -
P/RPS 10.68 11.57 10.92 13.60 19.23 5.61 11.92 -7.06%
P/EPS 60.54 195.58 56.54 52.37 72.53 17.79 35.61 42.49%
EY 1.65 0.51 1.77 1.91 1.38 5.62 2.81 -29.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.09 1.29 1.32 0.79 0.53 1.02 10.21%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 25/02/21 24/11/20 25/08/20 12/06/20 26/02/20 -
Price 0.515 0.49 0.485 0.51 0.505 0.34 0.32 -
P/RPS 11.70 13.03 10.49 14.15 34.07 10.31 12.51 -4.36%
P/EPS 66.34 220.31 54.30 54.50 128.52 32.70 37.36 46.68%
EY 1.51 0.45 1.84 1.83 0.78 3.06 2.68 -31.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.23 1.24 1.38 1.40 0.97 1.07 13.28%

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 1 of 1 comments

Luckybull

Good qr

2020-11-24 20:50

Post a Comment