[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 10.36%
YoY- 55.86%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 107,586 96,292 107,139 77,945 75,168 74,092 49,257 68.26%
PBT 6,656 9,168 12,420 16,872 14,272 13,068 8,515 -15.13%
Tax -350 -700 -3,131 -1,121 0 0 -1 4848.77%
NP 6,306 8,468 9,289 15,750 14,272 13,068 8,514 -18.12%
-
NP to SH 6,310 8,468 9,289 15,750 14,272 13,068 8,515 -18.09%
-
Tax Rate 5.26% 7.64% 25.21% 6.64% 0.00% 0.00% 0.01% -
Total Cost 101,280 87,824 97,850 62,194 60,896 61,024 40,743 83.40%
-
Net Worth 202,447 202,447 202,447 166,789 172,539 168,331 168,331 13.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 202,447 202,447 202,447 166,789 172,539 168,331 168,331 13.07%
NOSH 562,353 562,353 562,353 562,353 420,828 420,828 420,828 21.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.86% 8.79% 8.67% 20.21% 18.99% 17.64% 17.28% -
ROE 3.12% 4.18% 4.59% 9.44% 8.27% 7.76% 5.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.13 17.12 19.05 16.82 17.86 17.61 11.70 38.74%
EPS 1.12 1.52 1.99 3.63 3.40 3.12 2.37 -39.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.36 0.41 0.40 0.40 -6.77%
Adjusted Per Share Value based on latest NOSH - 562,353
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.38 5.71 6.35 4.62 4.46 4.39 2.92 68.30%
EPS 0.37 0.50 0.55 0.93 0.85 0.77 0.50 -18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.0989 0.1023 0.0998 0.0998 13.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.11 0.17 0.27 0.275 0.44 0.47 0.435 -
P/RPS 0.57 0.99 1.42 1.63 2.46 2.67 3.72 -71.33%
P/EPS 9.80 11.29 16.35 8.09 12.97 15.14 21.50 -40.74%
EY 10.20 8.86 6.12 12.36 7.71 6.61 4.65 68.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.75 0.76 1.07 1.18 1.09 -56.71%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 31/05/22 25/02/22 26/11/21 25/08/21 27/05/21 -
Price 0.125 0.145 0.215 0.28 0.365 0.515 0.49 -
P/RPS 0.65 0.85 1.13 1.66 2.04 2.93 4.19 -71.09%
P/EPS 11.14 9.63 13.02 8.24 10.76 16.58 24.22 -40.38%
EY 8.98 10.38 7.68 12.14 9.29 6.03 4.13 67.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.60 0.78 0.89 1.29 1.23 -56.70%

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