[ICONIC] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 17.48%
YoY- 62.26%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 44,245 95,365 77,945 44,572 17,774 23,485 50,656 -2.22%
PBT -18,996 5,326 16,872 10,106 6,314 -5,180 -1,486 52.88%
Tax 0 0 -1,121 -1 -86 -29 -5 -
NP -18,996 5,326 15,750 10,105 6,228 -5,209 -1,492 52.77%
-
NP to SH -18,996 5,329 15,750 10,105 6,228 -5,209 -1,496 52.71%
-
Tax Rate - 0.00% 6.64% 0.01% 1.36% - - -
Total Cost 63,241 90,038 62,194 34,466 11,546 28,694 52,148 3.26%
-
Net Worth 163,082 202,447 166,789 143,127 97,114 79,230 83,758 11.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 163,082 202,447 166,789 143,127 97,114 79,230 83,758 11.73%
NOSH 562,353 562,353 562,353 420,828 323,714 226,373 226,373 16.36%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -42.93% 5.59% 20.21% 22.67% 35.04% -22.18% -2.95% -
ROE -11.65% 2.63% 9.44% 7.06% 6.41% -6.57% -1.79% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.87 16.96 16.82 12.15 5.49 10.37 22.38 -15.97%
EPS -3.37 0.95 3.63 2.99 2.23 -2.31 -0.67 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.36 0.36 0.39 0.30 0.35 0.37 -3.97%
Adjusted Per Share Value based on latest NOSH - 420,828
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.62 5.65 4.62 2.64 1.05 1.39 3.00 -2.23%
EPS -1.13 0.32 0.93 0.60 0.37 -0.31 -0.09 52.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.12 0.0989 0.0848 0.0576 0.047 0.0496 11.76%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.11 0.13 0.275 0.505 0.305 0.34 0.195 -
P/RPS 1.40 0.77 1.63 4.16 5.55 3.28 0.87 8.24%
P/EPS -3.26 13.72 8.09 18.34 15.85 -14.77 -29.51 -30.71%
EY -30.71 7.29 12.36 5.45 6.31 -6.77 -3.39 44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.76 1.29 1.02 0.97 0.53 -5.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 28/02/23 25/02/22 25/02/21 26/02/20 22/02/19 23/02/18 -
Price 0.105 0.125 0.28 0.485 0.32 0.34 0.165 -
P/RPS 1.33 0.74 1.66 3.99 5.83 3.28 0.74 10.25%
P/EPS -3.11 13.19 8.24 17.61 16.63 -14.77 -24.97 -29.32%
EY -32.17 7.58 12.14 5.68 6.01 -6.77 -4.01 41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.78 1.24 1.07 0.97 0.45 -3.64%

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