[ICONIC] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 6.8%
YoY- -190.13%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 44,421 39,729 44,738 48,505 51,334 73,428 86,845 -35.96%
PBT -105,990 -113,728 -22,322 -43,854 -37,996 -31,146 -25,612 157.09%
Tax -22 -22 0 1,282 1,457 1,457 1,282 -
NP -106,012 -113,750 -22,322 -42,572 -36,539 -29,689 -24,330 166.05%
-
NP to SH -106,010 -113,748 -22,320 -42,572 -36,539 -29,687 -24,328 166.07%
-
Tax Rate - - - - - - - -
Total Cost 150,433 153,479 67,060 91,077 87,873 103,117 111,175 22.26%
-
Net Worth 192,399 139,963 151,835 163,082 168,705 174,329 174,329 6.77%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 192,399 139,963 151,835 163,082 168,705 174,329 174,329 6.77%
NOSH 1,749,090 1,687,059 1,687,059 562,353 562,353 562,353 562,353 112.63%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -238.65% -286.31% -49.89% -87.77% -71.18% -40.43% -28.02% -
ROE -55.10% -81.27% -14.70% -26.10% -21.66% -17.03% -13.96% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.54 2.84 7.96 8.63 9.13 13.06 15.44 -69.87%
EPS -6.06 -8.13 -3.97 -7.57 -6.50 -5.28 -4.33 25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.27 0.29 0.30 0.31 0.31 -49.78%
Adjusted Per Share Value based on latest NOSH - 1,749,090
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.54 2.27 2.56 2.77 2.93 4.20 4.97 -35.99%
EPS -6.06 -6.50 -1.28 -2.43 -2.09 -1.70 -1.39 166.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.08 0.0868 0.0932 0.0965 0.0997 0.0997 6.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.075 0.09 0.10 0.11 0.11 0.125 0.125 -
P/RPS 2.95 3.17 1.26 1.28 1.21 0.96 0.81 136.15%
P/EPS -1.24 -1.11 -2.52 -1.45 -1.69 -2.37 -2.89 -43.02%
EY -80.81 -90.30 -39.69 -68.82 -59.07 -42.23 -34.61 75.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 0.37 0.38 0.37 0.40 0.40 42.30%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 27/05/24 23/02/24 28/11/23 25/08/23 31/05/23 -
Price 0.11 0.075 0.10 0.105 0.115 0.115 0.125 -
P/RPS 4.33 2.64 1.26 1.22 1.26 0.88 0.81 204.79%
P/EPS -1.81 -0.92 -2.52 -1.39 -1.77 -2.18 -2.89 -26.73%
EY -55.10 -108.36 -39.69 -72.10 -56.50 -45.90 -34.61 36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.37 0.36 0.38 0.37 0.40 83.89%

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