[ICONIC] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 35.85%
YoY- 57.37%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 44,572 17,774 23,485 50,656 45,844 47,209 31,138 6.15%
PBT 10,106 6,314 -5,180 -1,486 -3,498 -6,034 -11,237 -
Tax -1 -86 -29 -5 -6 -12 0 -
NP 10,105 6,228 -5,209 -1,492 -3,505 -6,046 -11,237 -
-
NP to SH 10,105 6,228 -5,209 -1,496 -3,509 -6,048 -11,244 -
-
Tax Rate 0.01% 1.36% - - - - - -
Total Cost 34,466 11,546 28,694 52,148 49,349 53,255 42,375 -3.38%
-
Net Worth 143,127 97,114 79,230 83,758 86,022 85,486 92,344 7.56%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 143,127 97,114 79,230 83,758 86,022 85,486 92,344 7.56%
NOSH 420,828 323,714 226,373 226,373 226,373 174,461 174,235 15.81%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.67% 35.04% -22.18% -2.95% -7.65% -12.81% -36.09% -
ROE 7.06% 6.41% -6.57% -1.79% -4.08% -7.07% -12.18% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.15 5.49 10.37 22.38 20.25 27.06 17.87 -6.22%
EPS 2.99 2.23 -2.31 -0.67 -1.69 -3.47 -6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.30 0.35 0.37 0.38 0.49 0.53 -4.97%
Adjusted Per Share Value based on latest NOSH - 226,373
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.55 1.02 1.34 2.90 2.62 2.70 1.78 6.16%
EPS 0.58 0.36 -0.30 -0.09 -0.20 -0.35 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0818 0.0555 0.0453 0.0479 0.0492 0.0489 0.0528 7.56%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.505 0.305 0.34 0.195 0.115 0.135 0.16 -
P/RPS 4.16 5.55 3.28 0.87 0.57 0.50 0.90 29.03%
P/EPS 18.34 15.85 -14.77 -29.51 -7.42 -3.89 -2.48 -
EY 5.45 6.31 -6.77 -3.39 -13.48 -25.68 -40.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.02 0.97 0.53 0.30 0.28 0.30 27.49%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 22/02/19 23/02/18 24/02/17 26/02/16 25/02/15 -
Price 0.485 0.32 0.34 0.165 0.185 0.12 0.175 -
P/RPS 3.99 5.83 3.28 0.74 0.91 0.44 0.98 26.33%
P/EPS 17.61 16.63 -14.77 -24.97 -11.93 -3.46 -2.71 -
EY 5.68 6.01 -6.77 -4.01 -8.38 -28.89 -36.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.07 0.97 0.45 0.49 0.24 0.33 24.66%

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