[ICONIC] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 19.43%
YoY- 45.73%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 44,109 15,745 27,766 49,201 46,226 44,761 36,416 3.24%
PBT 10,946 -7,509 -7,085 -4,356 -8,415 -9,293 -22,509 -
Tax -1 155 -291 -294 -153 70 -94 -53.07%
NP 10,945 -7,354 -7,376 -4,650 -8,568 -9,223 -22,603 -
-
NP to SH 10,945 -7,354 -7,376 -4,652 -8,572 -9,224 -22,605 -
-
Tax Rate 0.01% - - - - - - -
Total Cost 33,164 23,099 35,142 53,851 54,794 53,984 59,019 -9.15%
-
Net Worth 143,127 97,114 79,230 83,758 86,022 85,145 92,061 7.62%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 143,127 97,114 79,230 83,758 86,022 85,145 92,061 7.62%
NOSH 420,828 323,714 226,373 226,373 226,373 173,766 173,701 15.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 24.81% -46.71% -26.56% -9.45% -18.54% -20.60% -62.07% -
ROE 7.65% -7.57% -9.31% -5.55% -9.96% -10.83% -24.55% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.02 4.86 12.27 21.73 20.42 25.76 20.96 -8.84%
EPS 2.98 -2.27 -3.26 -2.06 -3.79 -5.31 -13.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.30 0.35 0.37 0.38 0.49 0.53 -4.97%
Adjusted Per Share Value based on latest NOSH - 226,373
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.61 0.93 1.65 2.92 2.74 2.65 2.16 3.20%
EPS 0.65 -0.44 -0.44 -0.28 -0.51 -0.55 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0848 0.0576 0.047 0.0496 0.051 0.0505 0.0546 7.60%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.505 0.305 0.34 0.195 0.115 0.135 0.16 -
P/RPS 4.20 6.27 2.77 0.90 0.56 0.52 0.76 32.93%
P/EPS 16.93 -13.43 -10.43 -9.49 -3.04 -2.54 -1.23 -
EY 5.91 -7.45 -9.58 -10.54 -32.93 -39.32 -81.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.02 0.97 0.53 0.30 0.28 0.30 27.49%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 22/02/19 23/02/18 24/02/17 26/02/16 25/02/15 -
Price 0.485 0.32 0.34 0.165 0.185 0.12 0.175 -
P/RPS 4.04 6.58 2.77 0.76 0.91 0.47 0.83 30.15%
P/EPS 16.26 -14.09 -10.43 -8.03 -4.89 -2.26 -1.34 -
EY 6.15 -7.10 -9.58 -12.45 -20.47 -44.24 -74.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.07 0.97 0.45 0.49 0.24 0.33 24.66%

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