[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -23.28%
YoY- 250.73%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 248,277 225,700 219,244 220,233 234,668 211,406 177,488 25.05%
PBT 33,261 27,388 18,512 32,761 41,034 37,958 24,772 21.68%
Tax -9,592 -7,980 -5,848 -11,077 -12,770 -11,876 204 -
NP 23,669 19,408 12,664 21,684 28,264 26,082 24,976 -3.51%
-
NP to SH 23,669 19,408 12,664 21,684 28,264 26,082 24,976 -3.51%
-
Tax Rate 28.84% 29.14% 31.59% 33.81% 31.12% 31.29% -0.82% -
Total Cost 224,608 206,292 206,580 198,549 206,404 185,324 152,512 29.41%
-
Net Worth 100,154 92,972 85,685 10,015 18,980 19,850 20,899 183.97%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 100,154 92,972 85,685 10,015 18,980 19,850 20,899 183.97%
NOSH 145,151 145,269 145,229 17,570 17,574 17,566 17,562 308.26%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 9.53% 8.60% 5.78% 9.85% 12.04% 12.34% 14.07% -
ROE 23.63% 20.88% 14.78% 216.51% 148.91% 131.39% 119.51% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 171.05 155.37 150.96 1,253.42 1,335.28 1,203.44 1,010.62 -69.36%
EPS 16.31 13.36 8.72 14.93 19.47 17.96 17.20 -3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.59 0.57 1.08 1.13 1.19 -30.44%
Adjusted Per Share Value based on latest NOSH - 17,568
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.72 13.38 13.00 13.05 13.91 12.53 10.52 25.07%
EPS 1.40 1.15 0.75 1.29 1.68 1.55 1.48 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0551 0.0508 0.0059 0.0113 0.0118 0.0124 183.89%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.82 1.48 1.48 1.39 1.85 1.83 2.65 -
P/RPS 1.06 0.95 0.98 0.11 0.14 0.15 0.26 154.98%
P/EPS 11.16 11.08 16.97 1.13 1.15 1.23 1.86 229.83%
EY 8.96 9.03 5.89 88.78 86.93 81.13 53.67 -69.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.31 2.51 2.44 1.71 1.62 2.23 11.89%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 17/08/01 18/05/01 22/02/01 20/11/00 24/08/00 29/05/00 -
Price 2.38 1.93 1.59 1.65 1.90 1.93 2.21 -
P/RPS 1.39 1.24 1.05 0.13 0.14 0.16 0.22 241.38%
P/EPS 14.60 14.45 18.23 1.34 1.18 1.30 1.55 345.40%
EY 6.85 6.92 5.48 74.79 84.64 76.93 64.35 -77.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.02 2.69 2.89 1.76 1.71 1.86 50.90%

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