[ICONIC] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -5.1%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 70,379 35,423 11,964 34,755 47,090 50,397 40,836 9.48%
PBT 11,350 10,440 -12,173 -5,150 -5,471 -8,675 -10,635 -
Tax -1 0 133 -269 -299 -157 79 -
NP 11,349 10,440 -12,040 -5,419 -5,770 -8,832 -10,556 -
-
NP to SH 11,350 10,440 -12,040 -5,419 -5,774 -8,832 -10,561 -
-
Tax Rate 0.01% 0.00% - - - - - -
Total Cost 59,030 24,983 24,004 40,174 52,860 59,229 51,392 2.33%
-
Net Worth 172,539 119,774 76,451 81,494 83,758 85,628 87,166 12.04%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 172,539 119,774 76,451 81,494 83,758 85,628 87,166 12.04%
NOSH 420,828 323,714 323,714 226,373 226,373 219,560 174,333 15.80%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.13% 29.47% -100.64% -15.59% -12.25% -17.52% -25.85% -
ROE 6.58% 8.72% -15.75% -6.65% -6.89% -10.31% -12.12% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.72 10.94 4.54 15.35 20.80 22.95 23.42 -5.45%
EPS 2.70 3.23 -4.57 -2.39 -2.55 -4.02 -6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.29 0.36 0.37 0.39 0.50 -3.25%
Adjusted Per Share Value based on latest NOSH - 226,373
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.02 2.03 0.68 1.99 2.69 2.88 2.33 9.50%
EPS 0.65 0.60 -0.69 -0.31 -0.33 -0.50 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.0685 0.0437 0.0466 0.0479 0.049 0.0498 12.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.44 0.49 0.305 0.19 0.24 0.11 0.105 -
P/RPS 2.63 4.48 6.72 1.24 1.15 0.48 0.45 34.17%
P/EPS 16.31 15.19 -6.68 -7.94 -9.41 -2.73 -1.73 -
EY 6.13 6.58 -14.97 -12.60 -10.63 -36.57 -57.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 1.05 0.53 0.65 0.28 0.21 31.14%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 24/11/20 26/11/19 23/11/18 23/11/17 25/11/16 20/11/15 -
Price 0.365 0.51 0.33 0.34 0.21 0.115 0.12 -
P/RPS 2.18 4.66 7.27 2.21 1.01 0.50 0.51 27.36%
P/EPS 13.53 15.81 -7.23 -14.20 -8.23 -2.86 -1.98 -
EY 7.39 6.32 -13.84 -7.04 -12.15 -34.98 -50.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.38 1.14 0.94 0.57 0.29 0.24 24.38%

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