[ICONIC] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -5.1%
YoY- 6.15%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 14,460 20,028 27,766 34,755 41,544 48,144 49,201 -55.89%
PBT -13,777 -16,130 -7,085 -5,150 -5,063 -4,315 -4,356 115.92%
Tax 133 198 -291 -269 -93 -273 -294 -
NP -13,644 -15,932 -7,376 -5,419 -5,156 -4,588 -4,650 105.35%
-
NP to SH -13,644 -15,932 -7,376 -5,419 -5,156 -4,591 -4,652 105.30%
-
Tax Rate - - - - - - - -
Total Cost 28,104 35,960 35,142 40,174 46,700 52,732 53,851 -35.25%
-
Net Worth 72,213 71,775 79,230 81,494 81,494 81,494 83,758 -9.43%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 72,213 71,775 79,230 81,494 81,494 81,494 83,758 -9.43%
NOSH 249,011 249,011 226,373 226,373 226,373 226,373 226,373 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -94.36% -79.55% -26.56% -15.59% -12.41% -9.53% -9.45% -
ROE -18.89% -22.20% -9.31% -6.65% -6.33% -5.63% -5.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.81 8.09 12.27 15.35 18.35 21.27 21.73 -58.59%
EPS -5.48 -6.44 -3.26 -2.39 -2.28 -2.03 -2.06 92.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.35 0.36 0.36 0.36 0.37 -15.02%
Adjusted Per Share Value based on latest NOSH - 226,373
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.86 1.19 1.65 2.06 2.46 2.85 2.92 -55.83%
EPS -0.81 -0.94 -0.44 -0.32 -0.31 -0.27 -0.28 103.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0425 0.047 0.0483 0.0483 0.0483 0.0496 -9.38%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.33 0.315 0.34 0.19 0.15 0.17 0.195 -
P/RPS 5.68 3.89 2.77 1.24 0.82 0.80 0.90 242.66%
P/EPS -6.02 -4.89 -10.43 -7.94 -6.59 -8.38 -9.49 -26.23%
EY -16.60 -20.44 -9.58 -12.60 -15.18 -11.93 -10.54 35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 0.97 0.53 0.42 0.47 0.53 66.86%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 31/05/19 22/02/19 23/11/18 27/08/18 25/05/18 23/02/18 -
Price 0.34 0.315 0.34 0.34 0.165 0.16 0.165 -
P/RPS 5.86 3.89 2.77 2.21 0.90 0.75 0.76 291.75%
P/EPS -6.21 -4.89 -10.43 -14.20 -7.24 -7.89 -8.03 -15.78%
EY -16.12 -20.44 -9.58 -7.04 -13.80 -12.68 -12.45 18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.09 0.97 0.94 0.46 0.44 0.45 89.41%

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