[ICONIC] QoQ TTM Result on 30-Jun-2019 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 14.36%
YoY- -164.62%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 24,011 15,745 11,964 14,460 20,028 27,766 34,755 -21.83%
PBT 8,102 -7,509 -12,173 -13,777 -16,130 -7,085 -5,150 -
Tax -65 155 133 133 198 -291 -269 -61.17%
NP 8,037 -7,354 -12,040 -13,644 -15,932 -7,376 -5,419 -
-
NP to SH 8,037 -7,354 -12,040 -13,644 -15,932 -7,376 -5,419 -
-
Tax Rate 0.80% - - - - - - -
Total Cost 15,974 23,099 24,004 28,104 35,960 35,142 40,174 -45.89%
-
Net Worth 113,299 97,114 76,451 72,213 71,775 79,230 81,494 24.54%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 113,299 97,114 76,451 72,213 71,775 79,230 81,494 24.54%
NOSH 323,714 323,714 323,714 249,011 249,011 226,373 226,373 26.90%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 33.47% -46.71% -100.64% -94.36% -79.55% -26.56% -15.59% -
ROE 7.09% -7.57% -15.75% -18.89% -22.20% -9.31% -6.65% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.42 4.86 4.54 5.81 8.09 12.27 15.35 -38.37%
EPS 2.48 -2.27 -4.57 -5.48 -6.44 -3.26 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.30 0.29 0.29 0.29 0.35 0.36 -1.85%
Adjusted Per Share Value based on latest NOSH - 249,011
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.42 0.93 0.71 0.86 1.19 1.65 2.06 -21.94%
EPS 0.48 -0.44 -0.71 -0.81 -0.94 -0.44 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0576 0.0453 0.0428 0.0425 0.047 0.0483 24.60%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.185 0.305 0.305 0.33 0.315 0.34 0.19 -
P/RPS 2.49 6.27 6.72 5.68 3.89 2.77 1.24 59.09%
P/EPS 7.45 -13.43 -6.68 -6.02 -4.89 -10.43 -7.94 -
EY 13.42 -7.45 -14.97 -16.60 -20.44 -9.58 -12.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.02 1.05 1.14 1.09 0.97 0.53 0.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 12/06/20 26/02/20 26/11/19 28/08/19 31/05/19 22/02/19 23/11/18 -
Price 0.34 0.32 0.33 0.34 0.315 0.34 0.34 -
P/RPS 4.58 6.58 7.27 5.86 3.89 2.77 2.21 62.47%
P/EPS 13.69 -14.09 -7.23 -6.21 -4.89 -10.43 -14.20 -
EY 7.30 -7.10 -13.84 -16.12 -20.44 -9.58 -7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.07 1.14 1.17 1.09 0.97 0.94 2.11%

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