[ICONIC] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 23.43%
YoY- 31.41%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 107,139 74,287 70,379 62,982 49,257 44,109 35,423 109.28%
PBT 12,420 13,589 11,350 10,510 8,515 10,946 10,440 12.28%
Tax -3,131 -841 -1 -1 -1 -1 0 -
NP 9,289 12,748 11,349 10,509 8,514 10,945 10,440 -7.49%
-
NP to SH 9,289 12,749 11,350 10,510 8,515 10,945 10,440 -7.49%
-
Tax Rate 25.21% 6.19% 0.01% 0.01% 0.01% 0.01% 0.00% -
Total Cost 97,850 61,539 59,030 52,473 40,743 33,164 24,983 148.67%
-
Net Worth 202,447 166,789 172,539 168,331 168,331 143,127 119,774 41.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 202,447 166,789 172,539 168,331 168,331 143,127 119,774 41.93%
NOSH 562,353 562,353 420,828 420,828 420,828 420,828 323,714 44.55%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.67% 17.16% 16.13% 16.69% 17.28% 24.81% 29.47% -
ROE 4.59% 7.64% 6.58% 6.24% 5.06% 7.65% 8.72% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.05 16.03 16.72 14.97 11.70 12.02 10.94 44.78%
EPS 1.65 2.75 2.70 2.50 2.02 2.98 3.23 -36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.41 0.40 0.40 0.39 0.37 -1.81%
Adjusted Per Share Value based on latest NOSH - 420,828
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.13 4.25 4.02 3.60 2.82 2.52 2.03 109.05%
EPS 0.53 0.73 0.65 0.60 0.49 0.63 0.60 -7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0954 0.0986 0.0962 0.0962 0.0818 0.0685 41.87%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.27 0.275 0.44 0.47 0.435 0.505 0.49 -
P/RPS 1.42 1.72 2.63 3.14 3.72 4.20 4.48 -53.54%
P/EPS 16.35 9.99 16.31 18.82 21.50 16.93 15.19 5.03%
EY 6.12 10.01 6.13 5.31 4.65 5.91 6.58 -4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 1.07 1.18 1.09 1.29 1.32 -31.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 26/11/21 25/08/21 27/05/21 25/02/21 24/11/20 -
Price 0.215 0.28 0.365 0.50 0.49 0.485 0.51 -
P/RPS 1.13 1.75 2.18 3.34 4.19 4.04 4.66 -61.14%
P/EPS 13.02 10.18 13.53 20.02 24.22 16.26 15.81 -12.15%
EY 7.68 9.83 7.39 4.99 4.13 6.15 6.32 13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.89 1.25 1.23 1.24 1.38 -42.63%

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