[ICONIC] YoY TTM 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- 38.92%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 120,204 74,287 44,109 15,745 27,766 49,201 46,226 17.25%
PBT 3,761 13,589 10,946 -7,509 -7,085 -4,356 -8,415 -
Tax -2,290 -841 -1 155 -291 -294 -153 56.95%
NP 1,471 12,748 10,945 -7,354 -7,376 -4,650 -8,568 -
-
NP to SH 1,473 12,749 10,945 -7,354 -7,376 -4,652 -8,572 -
-
Tax Rate 60.89% 6.19% 0.01% - - - - -
Total Cost 118,733 61,539 33,164 23,099 35,142 53,851 54,794 13.74%
-
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 1.22% 17.16% 24.81% -46.71% -26.56% -9.45% -18.54% -
ROE 0.73% 7.64% 7.65% -7.57% -9.31% -5.55% -9.96% -
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 21.38 16.03 12.02 4.86 12.27 21.73 20.42 0.76%
EPS 0.26 2.75 2.98 -2.27 -3.26 -2.06 -3.79 -
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 6.87 4.25 2.52 0.90 1.59 2.81 2.64 17.27%
EPS 0.08 0.73 0.63 -0.42 -0.42 -0.27 -0.49 -
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 0.61 1.72 4.20 6.27 2.77 0.90 0.56 1.43%
P/EPS 49.63 9.99 16.93 -13.43 -10.43 -9.49 -3.04 -
EY 2.01 10.01 5.91 -7.45 -9.58 -10.54 -32.93 -
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 0.58 1.75 4.04 6.58 2.77 0.76 0.91 -7.22%
P/EPS 47.72 10.18 16.26 -14.09 -10.43 -8.03 -4.89 -
EY 2.10 9.83 6.15 -7.10 -9.58 -12.45 -20.47 -
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