[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 124.16%
YoY- -71.21%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 363,224 261,092 300,146 337,908 313,856 255,203 250,924 27.93%
PBT 11,120 6,672 6,468 5,324 2,508 14,463 16,693 -23.70%
Tax -2,868 -2,215 -2,261 -1,594 -844 -4,721 -4,658 -27.60%
NP 8,252 4,457 4,206 3,730 1,664 9,742 12,034 -22.22%
-
NP to SH 8,252 4,457 4,206 3,730 1,664 9,742 12,034 -22.22%
-
Tax Rate 25.79% 33.20% 34.96% 29.94% 33.65% 32.64% 27.90% -
Total Cost 354,972 256,635 295,940 334,178 312,192 245,461 238,889 30.18%
-
Net Worth 174,124 171,871 171,919 171,429 170,181 161,767 158,660 6.39%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 174,124 171,871 171,919 171,429 170,181 161,767 158,660 6.39%
NOSH 189,266 188,870 188,922 188,383 189,090 179,741 176,289 4.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.27% 1.71% 1.40% 1.10% 0.53% 3.82% 4.80% -
ROE 4.74% 2.59% 2.45% 2.18% 0.98% 6.02% 7.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 191.91 138.24 158.87 179.37 165.98 141.98 142.34 22.02%
EPS 4.36 2.36 2.23 1.98 0.88 5.42 6.83 -25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.91 0.90 0.90 0.90 1.47%
Adjusted Per Share Value based on latest NOSH - 188,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.53 15.48 17.79 20.03 18.60 15.13 14.87 27.95%
EPS 0.49 0.26 0.25 0.22 0.10 0.58 0.71 -21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.1019 0.1019 0.1016 0.1009 0.0959 0.094 6.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.62 0.59 0.59 0.56 0.68 0.73 -
P/RPS 0.32 0.45 0.37 0.33 0.34 0.48 0.51 -26.68%
P/EPS 14.22 26.27 26.50 29.80 63.64 12.55 10.69 20.93%
EY 7.03 3.81 3.77 3.36 1.57 7.97 9.35 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.65 0.65 0.62 0.76 0.81 -11.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 22/08/03 23/05/03 27/02/03 28/11/02 -
Price 0.56 0.62 0.57 0.70 0.56 0.60 0.71 -
P/RPS 0.29 0.45 0.36 0.39 0.34 0.42 0.50 -30.42%
P/EPS 12.84 26.27 25.60 35.35 63.64 11.07 10.40 15.07%
EY 7.79 3.81 3.91 2.83 1.57 9.03 9.62 -13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.63 0.77 0.62 0.67 0.79 -15.82%

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