[ICONIC] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 12.33%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 123,348 112,689 107,139 74,287 70,379 62,982 49,257 84.30%
PBT 8,612 11,445 12,420 13,589 11,350 10,510 8,515 0.75%
Tax -3,306 -3,306 -3,131 -841 -1 -1 -1 21983.15%
NP 5,306 8,139 9,289 12,748 11,349 10,509 8,514 -27.01%
-
NP to SH 5,308 8,139 9,289 12,749 11,350 10,510 8,515 -27.00%
-
Tax Rate 38.39% 28.89% 25.21% 6.19% 0.01% 0.01% 0.01% -
Total Cost 118,042 104,550 97,850 61,539 59,030 52,473 40,743 103.09%
-
Net Worth 202,447 202,447 202,447 166,789 172,539 168,331 168,331 13.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 202,447 202,447 202,447 166,789 172,539 168,331 168,331 13.07%
NOSH 562,353 562,353 562,353 562,353 420,828 420,828 420,828 21.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.30% 7.22% 8.67% 17.16% 16.13% 16.69% 17.28% -
ROE 2.62% 4.02% 4.59% 7.64% 6.58% 6.24% 5.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.93 20.04 19.05 16.03 16.72 14.97 11.70 51.96%
EPS 0.94 1.45 1.65 2.75 2.70 2.50 2.02 -39.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.36 0.41 0.40 0.40 -6.77%
Adjusted Per Share Value based on latest NOSH - 562,353
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.05 6.44 6.13 4.25 4.02 3.60 2.82 84.09%
EPS 0.30 0.47 0.53 0.73 0.65 0.60 0.49 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1157 0.1157 0.0954 0.0986 0.0962 0.0962 13.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.11 0.17 0.27 0.275 0.44 0.47 0.435 -
P/RPS 0.50 0.85 1.42 1.72 2.63 3.14 3.72 -73.72%
P/EPS 11.65 11.75 16.35 9.99 16.31 18.82 21.50 -33.51%
EY 8.58 8.51 6.12 10.01 6.13 5.31 4.65 50.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.75 0.76 1.07 1.18 1.09 -56.71%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 31/05/22 25/02/22 26/11/21 25/08/21 27/05/21 -
Price 0.125 0.145 0.215 0.28 0.365 0.50 0.49 -
P/RPS 0.57 0.72 1.13 1.75 2.18 3.34 4.19 -73.51%
P/EPS 13.24 10.02 13.02 10.18 13.53 20.02 24.22 -33.11%
EY 7.55 9.98 7.68 9.83 7.39 4.99 4.13 49.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.60 0.78 0.89 1.25 1.23 -56.70%

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