[ICONIC] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 11.76%
YoY- -122.18%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 26,334 24,011 15,745 11,964 14,460 20,028 27,766 -3.47%
PBT 7,998 8,102 -7,509 -12,173 -13,777 -16,130 -7,085 -
Tax 0 -65 155 133 133 198 -291 -
NP 7,998 8,037 -7,354 -12,040 -13,644 -15,932 -7,376 -
-
NP to SH 7,998 8,037 -7,354 -12,040 -13,644 -15,932 -7,376 -
-
Tax Rate 0.00% 0.80% - - - - - -
Total Cost 18,336 15,974 23,099 24,004 28,104 35,960 35,142 -35.21%
-
Net Worth 116,537 113,299 97,114 76,451 72,213 71,775 79,230 29.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 116,537 113,299 97,114 76,451 72,213 71,775 79,230 29.36%
NOSH 323,714 323,714 323,714 323,714 249,011 249,011 226,373 26.95%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 30.37% 33.47% -46.71% -100.64% -94.36% -79.55% -26.56% -
ROE 6.86% 7.09% -7.57% -15.75% -18.89% -22.20% -9.31% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.13 7.42 4.86 4.54 5.81 8.09 12.27 -24.01%
EPS 2.47 2.48 -2.27 -4.57 -5.48 -6.44 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.30 0.29 0.29 0.29 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 323,714
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.56 1.42 0.93 0.71 0.86 1.19 1.65 -3.67%
EPS 0.47 0.48 -0.44 -0.71 -0.81 -0.94 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0672 0.0576 0.0453 0.0428 0.0425 0.047 29.32%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.285 0.185 0.305 0.305 0.33 0.315 0.34 -
P/RPS 3.50 2.49 6.27 6.72 5.68 3.89 2.77 16.89%
P/EPS 11.54 7.45 -13.43 -6.68 -6.02 -4.89 -10.43 -
EY 8.67 13.42 -7.45 -14.97 -16.60 -20.44 -9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.53 1.02 1.05 1.14 1.09 0.97 -12.80%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 12/06/20 26/02/20 26/11/19 28/08/19 31/05/19 22/02/19 -
Price 0.505 0.34 0.32 0.33 0.34 0.315 0.34 -
P/RPS 6.21 4.58 6.58 7.27 5.86 3.89 2.77 71.37%
P/EPS 20.44 13.69 -14.09 -7.23 -6.21 -4.89 -10.43 -
EY 4.89 7.30 -7.10 -13.84 -16.12 -20.44 -9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.97 1.07 1.14 1.17 1.09 0.97 27.74%

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