[ICONIC] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 118.43%
YoY- 65.91%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 53,793 37,584 16,462 5,050 13,114 26,503 25,005 13.61%
PBT 3,328 7,136 4,301 1,963 -1,994 -1,159 -1,553 -
Tax -175 0 0 -65 0 -4 0 -
NP 3,153 7,136 4,301 1,898 -1,994 -1,163 -1,553 -
-
NP to SH 3,155 7,136 4,301 1,898 -1,994 -1,166 -1,554 -
-
Tax Rate 5.26% 0.00% 0.00% 3.31% - - - -
Total Cost 50,640 30,448 12,161 3,152 15,108 27,666 26,558 11.35%
-
Net Worth 202,447 172,539 119,774 76,451 81,494 83,758 85,628 15.41%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 202,447 172,539 119,774 76,451 81,494 83,758 85,628 15.41%
NOSH 562,353 420,828 323,714 323,714 226,373 226,373 226,373 16.36%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.86% 18.99% 26.13% 37.58% -15.21% -4.39% -6.21% -
ROE 1.56% 4.14% 3.59% 2.48% -2.45% -1.39% -1.81% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 9.57 8.93 5.09 1.92 5.79 11.71 11.39 -2.85%
EPS 0.56 1.70 1.33 0.74 -0.88 -0.52 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.41 0.37 0.29 0.36 0.37 0.39 -1.32%
Adjusted Per Share Value based on latest NOSH - 420,828
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.08 2.15 0.94 0.29 0.75 1.52 1.43 13.63%
EPS 0.18 0.41 0.25 0.11 -0.11 -0.07 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.0986 0.0685 0.0437 0.0466 0.0479 0.049 15.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.11 0.44 0.49 0.305 0.19 0.24 0.11 -
P/RPS 1.15 4.93 9.64 15.92 3.28 2.05 0.97 2.87%
P/EPS 19.61 25.95 36.88 42.36 -21.57 -46.59 -15.54 -
EY 5.10 3.85 2.71 2.36 -4.64 -2.15 -6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 1.07 1.32 1.05 0.53 0.65 0.28 1.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 24/11/20 26/11/19 23/11/18 23/11/17 25/11/16 -
Price 0.125 0.365 0.51 0.33 0.34 0.21 0.115 -
P/RPS 1.31 4.09 10.03 17.23 5.87 1.79 1.01 4.42%
P/EPS 22.28 21.52 38.39 45.84 -38.60 -40.77 -16.25 -
EY 4.49 4.65 2.61 2.18 -2.59 -2.45 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.89 1.38 1.14 0.94 0.57 0.29 3.18%

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