[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 17.48%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 75,168 74,092 49,257 44,572 32,924 19,192 24,011 113.85%
PBT 14,272 13,068 8,515 10,106 8,602 5,088 8,102 45.80%
Tax 0 0 -1 -1 0 0 -65 -
NP 14,272 13,068 8,514 10,105 8,602 5,088 8,037 46.59%
-
NP to SH 14,272 13,068 8,515 10,105 8,602 5,088 8,037 46.59%
-
Tax Rate 0.00% 0.00% 0.01% 0.01% 0.00% 0.00% 0.80% -
Total Cost 60,896 61,024 40,743 34,466 24,322 14,104 15,974 143.83%
-
Net Worth 172,539 168,331 168,331 143,127 119,774 116,537 113,299 32.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 172,539 168,331 168,331 143,127 119,774 116,537 113,299 32.33%
NOSH 420,828 420,828 420,828 420,828 323,714 323,714 323,714 19.09%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 18.99% 17.64% 17.28% 22.67% 26.13% 26.51% 33.47% -
ROE 8.27% 7.76% 5.06% 7.06% 7.18% 4.37% 7.09% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.86 17.61 11.70 12.15 10.17 5.93 7.42 79.50%
EPS 3.40 3.12 2.37 2.99 2.66 1.56 2.77 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.40 0.39 0.37 0.36 0.35 11.11%
Adjusted Per Share Value based on latest NOSH - 420,828
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.46 4.39 2.92 2.64 1.95 1.14 1.42 114.31%
EPS 0.85 0.77 0.50 0.60 0.51 0.30 0.48 46.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.0998 0.0998 0.0848 0.071 0.0691 0.0672 32.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.44 0.47 0.435 0.505 0.49 0.285 0.185 -
P/RPS 2.46 2.67 3.72 4.16 4.82 4.81 2.49 -0.80%
P/EPS 12.97 15.14 21.50 18.34 18.44 18.13 7.45 44.66%
EY 7.71 6.61 4.65 5.45 5.42 5.51 13.42 -30.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.09 1.29 1.32 0.79 0.53 59.66%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 25/08/21 27/05/21 25/02/21 24/11/20 25/08/20 12/06/20 -
Price 0.365 0.515 0.49 0.485 0.51 0.505 0.34 -
P/RPS 2.04 2.93 4.19 3.99 5.01 8.52 4.58 -41.64%
P/EPS 10.76 16.58 24.22 17.61 19.19 32.13 13.69 -14.82%
EY 9.29 6.03 4.13 5.68 5.21 3.11 7.30 17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.29 1.23 1.24 1.38 1.40 0.97 -5.57%

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