[ICONIC] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 64.07%
YoY- 219.55%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 95,365 77,945 44,572 17,774 23,485 50,656 45,844 12.97%
PBT 5,326 16,872 10,106 6,314 -5,180 -1,486 -3,498 -
Tax 0 -1,121 -1 -86 -29 -5 -6 -
NP 5,326 15,750 10,105 6,228 -5,209 -1,492 -3,505 -
-
NP to SH 5,329 15,750 10,105 6,228 -5,209 -1,496 -3,509 -
-
Tax Rate 0.00% 6.64% 0.01% 1.36% - - - -
Total Cost 90,038 62,194 34,466 11,546 28,694 52,148 49,349 10.53%
-
Net Worth 202,447 166,789 143,127 97,114 79,230 83,758 86,022 15.32%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 202,447 166,789 143,127 97,114 79,230 83,758 86,022 15.32%
NOSH 562,353 562,353 420,828 323,714 226,373 226,373 226,373 16.36%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.59% 20.21% 22.67% 35.04% -22.18% -2.95% -7.65% -
ROE 2.63% 9.44% 7.06% 6.41% -6.57% -1.79% -4.08% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 16.96 16.82 12.15 5.49 10.37 22.38 20.25 -2.91%
EPS 0.95 3.63 2.99 2.23 -2.31 -0.67 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.39 0.30 0.35 0.37 0.38 -0.89%
Adjusted Per Share Value based on latest NOSH - 323,714
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.45 4.46 2.55 1.02 1.34 2.90 2.62 12.97%
EPS 0.30 0.90 0.58 0.36 -0.30 -0.09 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0954 0.0818 0.0555 0.0453 0.0479 0.0492 15.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.13 0.275 0.505 0.305 0.34 0.195 0.115 -
P/RPS 0.77 1.63 4.16 5.55 3.28 0.87 0.57 5.13%
P/EPS 13.72 8.09 18.34 15.85 -14.77 -29.51 -7.42 -
EY 7.29 12.36 5.45 6.31 -6.77 -3.39 -13.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.76 1.29 1.02 0.97 0.53 0.30 3.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 25/02/21 26/02/20 22/02/19 23/02/18 24/02/17 -
Price 0.125 0.28 0.485 0.32 0.34 0.165 0.185 -
P/RPS 0.74 1.66 3.99 5.83 3.28 0.74 0.91 -3.38%
P/EPS 13.19 8.24 17.61 16.63 -14.77 -24.97 -11.93 -
EY 7.58 12.14 5.68 6.01 -6.77 -4.01 -8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.78 1.24 1.07 0.97 0.45 0.49 -5.45%

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