[ICONIC] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -30.63%
YoY- -248.22%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 77,945 44,572 17,774 23,485 50,656 45,844 47,209 8.70%
PBT 16,872 10,106 6,314 -5,180 -1,486 -3,498 -6,034 -
Tax -1,121 -1 -86 -29 -5 -6 -12 112.86%
NP 15,750 10,105 6,228 -5,209 -1,492 -3,505 -6,046 -
-
NP to SH 15,750 10,105 6,228 -5,209 -1,496 -3,509 -6,048 -
-
Tax Rate 6.64% 0.01% 1.36% - - - - -
Total Cost 62,194 34,466 11,546 28,694 52,148 49,349 53,255 2.61%
-
Net Worth 166,789 143,127 97,114 79,230 83,758 86,022 85,486 11.77%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 166,789 143,127 97,114 79,230 83,758 86,022 85,486 11.77%
NOSH 562,353 420,828 323,714 226,373 226,373 226,373 174,461 21.51%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 20.21% 22.67% 35.04% -22.18% -2.95% -7.65% -12.81% -
ROE 9.44% 7.06% 6.41% -6.57% -1.79% -4.08% -7.07% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 16.82 12.15 5.49 10.37 22.38 20.25 27.06 -7.61%
EPS 3.63 2.99 2.23 -2.31 -0.67 -1.69 -3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.39 0.30 0.35 0.37 0.38 0.49 -5.00%
Adjusted Per Share Value based on latest NOSH - 226,373
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.46 2.55 1.02 1.34 2.90 2.62 2.70 8.71%
EPS 0.90 0.58 0.36 -0.30 -0.09 -0.20 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.0818 0.0555 0.0453 0.0479 0.0492 0.0489 11.77%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.275 0.505 0.305 0.34 0.195 0.115 0.135 -
P/RPS 1.63 4.16 5.55 3.28 0.87 0.57 0.50 21.74%
P/EPS 8.09 18.34 15.85 -14.77 -29.51 -7.42 -3.89 -
EY 12.36 5.45 6.31 -6.77 -3.39 -13.48 -25.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.29 1.02 0.97 0.53 0.30 0.28 18.08%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 26/02/20 22/02/19 23/02/18 24/02/17 26/02/16 -
Price 0.28 0.485 0.32 0.34 0.165 0.185 0.12 -
P/RPS 1.66 3.99 5.83 3.28 0.74 0.91 0.44 24.74%
P/EPS 8.24 17.61 16.63 -14.77 -24.97 -11.93 -3.46 -
EY 12.14 5.68 6.01 -6.77 -4.01 -8.38 -28.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.24 1.07 0.97 0.45 0.49 0.24 21.68%

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