[ICONIC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.11%
YoY- -49.16%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 337,908 313,856 255,203 250,924 255,300 279,204 246,706 23.40%
PBT 5,324 2,508 14,463 16,693 18,014 23,620 29,365 -68.06%
Tax -1,594 -844 -4,721 -4,658 -5,058 -6,752 -8,244 -66.66%
NP 3,730 1,664 9,742 12,034 12,956 16,868 21,121 -68.62%
-
NP to SH 3,730 1,664 9,742 12,034 12,956 16,868 21,121 -68.62%
-
Tax Rate 29.94% 33.65% 32.64% 27.90% 28.08% 28.59% 28.07% -
Total Cost 334,178 312,192 245,461 238,889 242,344 262,336 225,585 30.04%
-
Net Worth 171,429 170,181 161,767 158,660 148,018 144,632 127,960 21.59%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 171,429 170,181 161,767 158,660 148,018 144,632 127,960 21.59%
NOSH 188,383 189,090 179,741 176,289 174,139 174,256 157,976 12.48%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.10% 0.53% 3.82% 4.80% 5.07% 6.04% 8.56% -
ROE 2.18% 0.98% 6.02% 7.59% 8.75% 11.66% 16.51% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 179.37 165.98 141.98 142.34 146.61 160.23 156.17 9.70%
EPS 1.98 0.88 5.42 6.83 7.44 9.68 13.37 -72.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.90 0.85 0.83 0.81 8.09%
Adjusted Per Share Value based on latest NOSH - 180,709
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.32 17.94 14.59 14.35 14.60 15.96 14.10 23.43%
EPS 0.21 0.10 0.56 0.69 0.74 0.96 1.21 -68.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0973 0.0925 0.0907 0.0846 0.0827 0.0732 21.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.59 0.56 0.68 0.73 1.00 1.14 1.93 -
P/RPS 0.33 0.34 0.48 0.51 0.68 0.71 1.24 -58.72%
P/EPS 29.80 63.64 12.55 10.69 13.44 11.78 14.44 62.30%
EY 3.36 1.57 7.97 9.35 7.44 8.49 6.93 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.76 0.81 1.18 1.37 2.38 -58.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 -
Price 0.70 0.56 0.60 0.71 1.07 1.08 1.17 -
P/RPS 0.39 0.34 0.42 0.50 0.73 0.67 0.75 -35.41%
P/EPS 35.35 63.64 11.07 10.40 14.38 11.16 8.75 154.31%
EY 2.83 1.57 9.03 9.62 6.95 8.96 11.43 -60.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.67 0.79 1.26 1.30 1.44 -34.19%

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