[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -19.05%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 300,146 337,908 313,856 255,203 250,924 255,300 279,204 4.93%
PBT 6,468 5,324 2,508 14,463 16,693 18,014 23,620 -57.79%
Tax -2,261 -1,594 -844 -4,721 -4,658 -5,058 -6,752 -51.74%
NP 4,206 3,730 1,664 9,742 12,034 12,956 16,868 -60.35%
-
NP to SH 4,206 3,730 1,664 9,742 12,034 12,956 16,868 -60.35%
-
Tax Rate 34.96% 29.94% 33.65% 32.64% 27.90% 28.08% 28.59% -
Total Cost 295,940 334,178 312,192 245,461 238,889 242,344 262,336 8.35%
-
Net Worth 171,919 171,429 170,181 161,767 158,660 148,018 144,632 12.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 171,919 171,429 170,181 161,767 158,660 148,018 144,632 12.20%
NOSH 188,922 188,383 189,090 179,741 176,289 174,139 174,256 5.52%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.40% 1.10% 0.53% 3.82% 4.80% 5.07% 6.04% -
ROE 2.45% 2.18% 0.98% 6.02% 7.59% 8.75% 11.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 158.87 179.37 165.98 141.98 142.34 146.61 160.23 -0.56%
EPS 2.23 1.98 0.88 5.42 6.83 7.44 9.68 -62.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.90 0.90 0.85 0.83 6.32%
Adjusted Per Share Value based on latest NOSH - 188,421
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.79 20.03 18.60 15.13 14.87 15.13 16.55 4.92%
EPS 0.25 0.22 0.10 0.58 0.71 0.77 1.00 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1019 0.1016 0.1009 0.0959 0.094 0.0877 0.0857 12.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.59 0.59 0.56 0.68 0.73 1.00 1.14 -
P/RPS 0.37 0.33 0.34 0.48 0.51 0.68 0.71 -35.21%
P/EPS 26.50 29.80 63.64 12.55 10.69 13.44 11.78 71.60%
EY 3.77 3.36 1.57 7.97 9.35 7.44 8.49 -41.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.62 0.76 0.81 1.18 1.37 -39.14%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 -
Price 0.57 0.70 0.56 0.60 0.71 1.07 1.08 -
P/RPS 0.36 0.39 0.34 0.42 0.50 0.73 0.67 -33.88%
P/EPS 25.60 35.35 63.64 11.07 10.40 14.38 11.16 73.84%
EY 3.91 2.83 1.57 9.03 9.62 6.95 8.96 -42.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.62 0.67 0.79 1.26 1.30 -38.27%

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