[ICONIC] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -0.49%
YoY- 158.62%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 49,257 44,109 35,423 26,334 24,011 15,745 11,964 156.65%
PBT 8,515 10,946 10,440 7,998 8,102 -7,509 -12,173 -
Tax -1 -1 0 0 -65 155 133 -
NP 8,514 10,945 10,440 7,998 8,037 -7,354 -12,040 -
-
NP to SH 8,515 10,945 10,440 7,998 8,037 -7,354 -12,040 -
-
Tax Rate 0.01% 0.01% 0.00% 0.00% 0.80% - - -
Total Cost 40,743 33,164 24,983 18,336 15,974 23,099 24,004 42.24%
-
Net Worth 168,331 143,127 119,774 116,537 113,299 97,114 76,451 69.16%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 168,331 143,127 119,774 116,537 113,299 97,114 76,451 69.16%
NOSH 420,828 420,828 323,714 323,714 323,714 323,714 323,714 19.09%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 17.28% 24.81% 29.47% 30.37% 33.47% -46.71% -100.64% -
ROE 5.06% 7.65% 8.72% 6.86% 7.09% -7.57% -15.75% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.70 12.02 10.94 8.13 7.42 4.86 4.54 87.86%
EPS 2.02 2.98 3.23 2.47 2.48 -2.27 -4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.37 0.36 0.35 0.30 0.29 23.88%
Adjusted Per Share Value based on latest NOSH - 323,714
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.82 2.52 2.03 1.51 1.37 0.90 0.68 157.89%
EPS 0.49 0.63 0.60 0.46 0.46 -0.42 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0818 0.0685 0.0666 0.0648 0.0555 0.0437 69.14%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.435 0.505 0.49 0.285 0.185 0.305 0.305 -
P/RPS 3.72 4.20 4.48 3.50 2.49 6.27 6.72 -32.55%
P/EPS 21.50 16.93 15.19 11.54 7.45 -13.43 -6.68 -
EY 4.65 5.91 6.58 8.67 13.42 -7.45 -14.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 1.32 0.79 0.53 1.02 1.05 2.52%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 24/11/20 25/08/20 12/06/20 26/02/20 26/11/19 -
Price 0.49 0.485 0.51 0.505 0.34 0.32 0.33 -
P/RPS 4.19 4.04 4.66 6.21 4.58 6.58 7.27 -30.72%
P/EPS 24.22 16.26 15.81 20.44 13.69 -14.09 -7.23 -
EY 4.13 6.15 6.32 4.89 7.30 -7.10 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.24 1.38 1.40 0.97 1.07 1.14 5.19%

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