[ICONIC] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -72.25%
YoY- -88.45%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 51,334 73,428 86,845 120,204 123,348 112,689 107,139 -38.74%
PBT -37,996 -31,146 -25,612 3,761 8,612 11,445 12,420 -
Tax 1,457 1,457 1,282 -2,290 -3,306 -3,306 -3,131 -
NP -36,539 -29,689 -24,330 1,471 5,306 8,139 9,289 -
-
NP to SH -36,539 -29,687 -24,328 1,473 5,308 8,139 9,289 -
-
Tax Rate - - - 60.89% 38.39% 28.89% 25.21% -
Total Cost 87,873 103,117 111,175 118,733 118,042 104,550 97,850 -6.91%
-
Net Worth 168,705 174,329 174,329 202,447 202,447 202,447 202,447 -11.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 168,705 174,329 174,329 202,447 202,447 202,447 202,447 -11.43%
NOSH 562,353 562,353 562,353 562,353 562,353 562,353 562,353 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -71.18% -40.43% -28.02% 1.22% 4.30% 7.22% 8.67% -
ROE -21.66% -17.03% -13.96% 0.73% 2.62% 4.02% 4.59% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.13 13.06 15.44 21.38 21.93 20.04 19.05 -38.73%
EPS -6.50 -5.28 -4.33 0.26 0.94 1.45 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.31 0.36 0.36 0.36 0.36 -11.43%
Adjusted Per Share Value based on latest NOSH - 562,353
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.93 4.20 4.97 6.87 7.05 6.44 6.13 -38.84%
EPS -2.09 -1.70 -1.39 0.08 0.30 0.47 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0965 0.0997 0.0997 0.1157 0.1157 0.1157 0.1157 -11.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.11 0.125 0.125 0.13 0.11 0.17 0.27 -
P/RPS 1.21 0.96 0.81 0.61 0.50 0.85 1.42 -10.11%
P/EPS -1.69 -2.37 -2.89 49.63 11.65 11.75 16.35 -
EY -59.07 -42.23 -34.61 2.01 8.58 8.51 6.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.40 0.36 0.31 0.47 0.75 -37.53%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 31/05/23 28/02/23 25/11/22 26/08/22 31/05/22 -
Price 0.115 0.115 0.125 0.125 0.125 0.145 0.215 -
P/RPS 1.26 0.88 0.81 0.58 0.57 0.72 1.13 7.52%
P/EPS -1.77 -2.18 -2.89 47.72 13.24 10.02 13.02 -
EY -56.50 -45.90 -34.61 2.10 7.55 9.98 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.35 0.35 0.40 0.60 -26.23%

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