[ICONIC] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -36.11%
YoY- -58.56%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 11,964 14,460 20,028 27,766 34,755 41,544 48,144 -60.43%
PBT -12,173 -13,777 -16,130 -7,085 -5,150 -5,063 -4,315 99.52%
Tax 133 133 198 -291 -269 -93 -273 -
NP -12,040 -13,644 -15,932 -7,376 -5,419 -5,156 -4,588 90.14%
-
NP to SH -12,040 -13,644 -15,932 -7,376 -5,419 -5,156 -4,591 90.06%
-
Tax Rate - - - - - - - -
Total Cost 24,004 28,104 35,960 35,142 40,174 46,700 52,732 -40.79%
-
Net Worth 76,451 72,213 71,775 79,230 81,494 81,494 81,494 -4.16%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 76,451 72,213 71,775 79,230 81,494 81,494 81,494 -4.16%
NOSH 323,714 249,011 249,011 226,373 226,373 226,373 226,373 26.90%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -100.64% -94.36% -79.55% -26.56% -15.59% -12.41% -9.53% -
ROE -15.75% -18.89% -22.20% -9.31% -6.65% -6.33% -5.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.54 5.81 8.09 12.27 15.35 18.35 21.27 -64.25%
EPS -4.57 -5.48 -6.44 -3.26 -2.39 -2.28 -2.03 71.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.35 0.36 0.36 0.36 -13.41%
Adjusted Per Share Value based on latest NOSH - 226,373
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.71 0.86 1.19 1.65 2.06 2.46 2.85 -60.37%
EPS -0.71 -0.81 -0.94 -0.44 -0.32 -0.31 -0.27 90.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0428 0.0425 0.047 0.0483 0.0483 0.0483 -4.18%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.305 0.33 0.315 0.34 0.19 0.15 0.17 -
P/RPS 6.72 5.68 3.89 2.77 1.24 0.82 0.80 312.69%
P/EPS -6.68 -6.02 -4.89 -10.43 -7.94 -6.59 -8.38 -14.01%
EY -14.97 -16.60 -20.44 -9.58 -12.60 -15.18 -11.93 16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.14 1.09 0.97 0.53 0.42 0.47 70.81%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 31/05/19 22/02/19 23/11/18 27/08/18 25/05/18 -
Price 0.33 0.34 0.315 0.34 0.34 0.165 0.16 -
P/RPS 7.27 5.86 3.89 2.77 2.21 0.90 0.75 353.99%
P/EPS -7.23 -6.21 -4.89 -10.43 -14.20 -7.24 -7.89 -5.65%
EY -13.84 -16.12 -20.44 -9.58 -7.04 -13.80 -12.68 6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.17 1.09 0.97 0.94 0.46 0.44 88.53%

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