[ICONIC] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -15.74%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 107,139 49,257 24,011 20,028 48,144 45,142 47,250 14.61%
PBT 12,420 8,515 8,102 -16,130 -4,315 -5,544 -10,317 -
Tax -3,131 -1 -65 198 -273 -324 -157 64.63%
NP 9,289 8,514 8,037 -15,932 -4,588 -5,868 -10,474 -
-
NP to SH 9,289 8,515 8,037 -15,932 -4,591 -5,870 -10,476 -
-
Tax Rate 25.21% 0.01% 0.80% - - - - -
Total Cost 97,850 40,743 15,974 35,960 52,732 51,010 57,724 9.19%
-
Net Worth 202,447 168,331 113,299 71,775 81,494 83,758 83,559 15.88%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 202,447 168,331 113,299 71,775 81,494 83,758 83,559 15.88%
NOSH 562,353 420,828 323,714 249,011 226,373 226,373 174,081 21.57%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 8.67% 17.28% 33.47% -79.55% -9.53% -13.00% -22.17% -
ROE 4.59% 5.06% 7.09% -22.20% -5.63% -7.01% -12.54% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 19.05 11.70 7.42 8.09 21.27 19.94 27.14 -5.72%
EPS 1.99 2.37 2.77 -6.88 -2.03 -2.59 -6.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.40 0.35 0.29 0.36 0.37 0.48 -4.67%
Adjusted Per Share Value based on latest NOSH - 420,828
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 6.13 2.82 1.37 1.15 2.75 2.58 2.70 14.63%
EPS 0.53 0.49 0.46 -0.91 -0.26 -0.34 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0962 0.0648 0.041 0.0466 0.0479 0.0478 15.86%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.27 0.435 0.185 0.315 0.17 0.255 0.12 -
P/RPS 1.42 3.72 2.49 3.89 0.80 1.28 0.44 21.55%
P/EPS 16.35 21.50 7.45 -4.89 -8.38 -9.83 -1.99 -
EY 6.12 4.65 13.42 -20.44 -11.93 -10.17 -50.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.09 0.53 1.09 0.47 0.69 0.25 20.08%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 27/05/21 12/06/20 31/05/19 25/05/18 30/05/17 30/05/16 -
Price 0.215 0.49 0.34 0.315 0.16 0.235 0.12 -
P/RPS 1.13 4.19 4.58 3.89 0.75 1.18 0.44 17.01%
P/EPS 13.02 24.22 13.69 -4.89 -7.89 -9.06 -1.99 -
EY 7.68 4.13 7.30 -20.44 -12.68 -11.03 -50.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.23 0.97 1.09 0.44 0.64 0.25 15.70%

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