[ICONIC] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -249.4%
YoY- -108.95%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 234,668 211,406 177,488 16,562 16,126 15,220 0 -100.00%
PBT 41,034 37,958 24,772 -15,681 -4,624 -4,720 0 -100.00%
Tax -12,770 -11,876 204 15,681 4,624 4,720 0 -100.00%
NP 28,264 26,082 24,976 0 0 0 0 -100.00%
-
NP to SH 28,264 26,082 24,976 -14,386 -4,117 -4,210 0 -100.00%
-
Tax Rate 31.12% 31.29% -0.82% - - - - -
Total Cost 206,404 185,324 152,512 16,562 16,126 15,220 0 -100.00%
-
Net Worth 18,980 19,850 20,899 22,139 17,369 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 18,980 19,850 20,899 22,139 17,369 0 0 -100.00%
NOSH 17,574 17,566 17,562 17,570 17,545 17,570 17,568 -0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 12.04% 12.34% 14.07% 0.00% 0.00% 0.00% 0.00% -
ROE 148.91% 131.39% 119.51% -64.98% -23.70% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 1,335.28 1,203.44 1,010.62 94.26 91.91 86.62 0.00 -100.00%
EPS 19.47 17.96 17.20 -81.88 -23.47 -23.96 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.13 1.19 1.26 0.99 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 17,569
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 13.42 12.09 10.15 0.95 0.92 0.87 0.00 -100.00%
EPS 1.62 1.49 1.43 -0.82 -0.24 -0.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0113 0.0119 0.0127 0.0099 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.85 1.83 2.65 0.00 0.00 0.00 0.00 -
P/RPS 0.14 0.15 0.26 0.00 0.00 0.00 0.00 -100.00%
P/EPS 1.15 1.23 1.86 0.00 0.00 0.00 0.00 -100.00%
EY 86.93 81.13 53.67 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.62 2.23 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 20/11/00 24/08/00 29/05/00 25/02/00 26/11/99 - - -
Price 1.90 1.93 2.21 2.77 0.00 0.00 0.00 -
P/RPS 0.14 0.16 0.22 2.94 0.00 0.00 0.00 -100.00%
P/EPS 1.18 1.30 1.55 -3.38 0.00 0.00 0.00 -100.00%
EY 84.64 76.93 64.35 -29.56 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.71 1.86 2.20 0.00 0.00 0.00 -100.00%

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