[ICONIC] YoY TTM 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- 7.99%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 123,348 70,379 35,423 11,964 34,755 47,090 50,397 16.08%
PBT 8,612 11,350 10,440 -12,173 -5,150 -5,471 -8,675 -
Tax -3,306 -1 0 133 -269 -299 -157 66.13%
NP 5,306 11,349 10,440 -12,040 -5,419 -5,770 -8,832 -
-
NP to SH 5,308 11,350 10,440 -12,040 -5,419 -5,774 -8,832 -
-
Tax Rate 38.39% 0.01% 0.00% - - - - -
Total Cost 118,042 59,030 24,983 24,004 40,174 52,860 59,229 12.17%
-
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 562,353 420,828 323,714 323,714 226,373 226,373 219,560 16.96%
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 4.30% 16.13% 29.47% -100.64% -15.59% -12.25% -17.52% -
ROE 2.62% 6.58% 8.72% -15.75% -6.65% -6.89% -10.31% -
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 21.93 16.72 10.94 4.54 15.35 20.80 22.95 -0.75%
EPS 0.94 2.70 3.23 -4.57 -2.39 -2.55 -4.02 -
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 7.05 4.02 2.03 0.68 1.99 2.69 2.88 16.08%
EPS 0.30 0.65 0.60 -0.69 -0.31 -0.33 -0.50 -
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 0.50 2.63 4.48 6.72 1.24 1.15 0.48 0.68%
P/EPS 11.65 16.31 15.19 -6.68 -7.94 -9.41 -2.73 -
EY 8.58 6.13 6.58 -14.97 -12.60 -10.63 -36.57 -
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 0.57 2.18 4.66 7.27 2.21 1.01 0.50 2.20%
P/EPS 13.24 13.53 15.81 -7.23 -14.20 -8.23 -2.86 -
EY 7.55 7.39 6.32 -13.84 -7.04 -12.15 -34.98 -
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