[ICONIC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.78%
YoY- -65.05%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 311,884 363,224 261,092 300,146 337,908 313,856 255,203 14.32%
PBT 8,752 11,120 6,672 6,468 5,324 2,508 14,463 -28.47%
Tax -2,120 -2,868 -2,215 -2,261 -1,594 -844 -4,721 -41.38%
NP 6,632 8,252 4,457 4,206 3,730 1,664 9,742 -22.63%
-
NP to SH 6,632 8,252 4,457 4,206 3,730 1,664 9,742 -22.63%
-
Tax Rate 24.22% 25.79% 33.20% 34.96% 29.94% 33.65% 32.64% -
Total Cost 305,252 354,972 256,635 295,940 334,178 312,192 245,461 15.65%
-
Net Worth 176,221 174,124 171,871 171,919 171,429 170,181 161,767 5.87%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 176,221 174,124 171,871 171,919 171,429 170,181 161,767 5.87%
NOSH 189,485 189,266 188,870 188,922 188,383 189,090 179,741 3.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.13% 2.27% 1.71% 1.40% 1.10% 0.53% 3.82% -
ROE 3.76% 4.74% 2.59% 2.45% 2.18% 0.98% 6.02% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 164.60 191.91 138.24 158.87 179.37 165.98 141.98 10.36%
EPS 3.50 4.36 2.36 2.23 1.98 0.88 5.42 -25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.91 0.91 0.90 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 189,705
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.83 20.77 14.93 17.16 19.32 17.94 14.59 14.31%
EPS 0.38 0.47 0.25 0.24 0.21 0.10 0.56 -22.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1008 0.0996 0.0983 0.0983 0.098 0.0973 0.0925 5.90%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.49 0.62 0.62 0.59 0.59 0.56 0.68 -
P/RPS 0.30 0.32 0.45 0.37 0.33 0.34 0.48 -26.92%
P/EPS 14.00 14.22 26.27 26.50 29.80 63.64 12.55 7.56%
EY 7.14 7.03 3.81 3.77 3.36 1.57 7.97 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.68 0.65 0.65 0.62 0.76 -21.37%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 22/08/03 23/05/03 27/02/03 -
Price 0.44 0.56 0.62 0.57 0.70 0.56 0.60 -
P/RPS 0.27 0.29 0.45 0.36 0.39 0.34 0.42 -25.53%
P/EPS 12.57 12.84 26.27 25.60 35.35 63.64 11.07 8.84%
EY 7.95 7.79 3.81 3.91 2.83 1.57 9.03 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.68 0.63 0.77 0.62 0.67 -21.06%

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