[ICONIC] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -12.31%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 20,028 27,766 34,755 41,544 48,144 49,201 47,090 -43.47%
PBT -16,130 -7,085 -5,150 -5,063 -4,315 -4,356 -5,471 105.74%
Tax 198 -291 -269 -93 -273 -294 -299 -
NP -15,932 -7,376 -5,419 -5,156 -4,588 -4,650 -5,770 96.93%
-
NP to SH -15,932 -7,376 -5,419 -5,156 -4,591 -4,652 -5,774 96.84%
-
Tax Rate - - - - - - - -
Total Cost 35,960 35,142 40,174 46,700 52,732 53,851 52,860 -22.66%
-
Net Worth 71,775 79,230 81,494 81,494 81,494 83,758 83,758 -9.78%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 71,775 79,230 81,494 81,494 81,494 83,758 83,758 -9.78%
NOSH 249,011 226,373 226,373 226,373 226,373 226,373 226,373 6.56%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -79.55% -26.56% -15.59% -12.41% -9.53% -9.45% -12.25% -
ROE -22.20% -9.31% -6.65% -6.33% -5.63% -5.55% -6.89% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.09 12.27 15.35 18.35 21.27 21.73 20.80 -46.74%
EPS -6.44 -3.26 -2.39 -2.28 -2.03 -2.06 -2.55 85.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.35 0.36 0.36 0.36 0.37 0.37 -15.00%
Adjusted Per Share Value based on latest NOSH - 226,373
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.15 1.59 1.99 2.38 2.75 2.81 2.69 -43.27%
EPS -0.91 -0.42 -0.31 -0.29 -0.26 -0.27 -0.33 96.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0453 0.0466 0.0466 0.0466 0.0479 0.0479 -9.85%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.315 0.34 0.19 0.15 0.17 0.195 0.24 -
P/RPS 3.89 2.77 1.24 0.82 0.80 0.90 1.15 125.50%
P/EPS -4.89 -10.43 -7.94 -6.59 -8.38 -9.49 -9.41 -35.38%
EY -20.44 -9.58 -12.60 -15.18 -11.93 -10.54 -10.63 54.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.97 0.53 0.42 0.47 0.53 0.65 41.19%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 22/02/19 23/11/18 27/08/18 25/05/18 23/02/18 23/11/17 -
Price 0.315 0.34 0.34 0.165 0.16 0.165 0.21 -
P/RPS 3.89 2.77 2.21 0.90 0.75 0.76 1.01 145.90%
P/EPS -4.89 -10.43 -14.20 -7.24 -7.89 -8.03 -8.23 -29.34%
EY -20.44 -9.58 -7.04 -13.80 -12.68 -12.45 -12.15 41.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.97 0.94 0.46 0.44 0.45 0.57 54.12%

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