[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -54.92%
YoY- -48.42%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 137,905 134,650 135,816 263,003 270,838 311,884 363,224 -47.53%
PBT -2,093 -1,332 -3,848 3,768 7,180 8,752 11,120 -
Tax -58 -116 152 -1,469 -2,080 -2,120 -2,868 -92.55%
NP -2,152 -1,448 -3,696 2,299 5,100 6,632 8,252 -
-
NP to SH -1,986 -1,268 -3,524 2,299 5,100 6,632 8,252 -
-
Tax Rate - - - 38.99% 28.97% 24.22% 25.79% -
Total Cost 140,057 136,098 139,512 260,704 265,738 305,252 354,972 -46.17%
-
Net Worth 173,518 171,552 172,451 174,799 176,101 176,221 174,124 -0.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 173,518 171,552 172,451 174,799 176,101 176,221 174,124 -0.23%
NOSH 188,607 186,470 187,446 189,999 189,356 189,485 189,266 -0.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.56% -1.08% -2.72% 0.87% 1.88% 2.13% 2.27% -
ROE -1.14% -0.74% -2.04% 1.32% 2.90% 3.76% 4.74% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 73.12 72.21 72.46 138.42 143.03 164.60 191.91 -47.41%
EPS -1.05 -0.68 -1.88 1.21 2.69 3.50 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.92 0.92 0.93 0.93 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 188,395
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.88 7.70 7.76 15.04 15.48 17.83 20.77 -47.56%
EPS -0.11 -0.07 -0.20 0.13 0.29 0.38 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0981 0.0986 0.0999 0.1007 0.1008 0.0996 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.46 0.37 0.47 0.49 0.45 0.49 0.62 -
P/RPS 0.63 0.51 0.65 0.35 0.31 0.30 0.32 57.01%
P/EPS -43.67 -54.41 -25.00 40.50 16.71 14.00 14.22 -
EY -2.29 -1.84 -4.00 2.47 5.99 7.14 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.51 0.53 0.48 0.53 0.67 -17.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 26/08/05 27/05/05 28/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.41 0.44 0.37 1.06 0.47 0.44 0.56 -
P/RPS 0.56 0.61 0.51 0.77 0.33 0.27 0.29 55.00%
P/EPS -38.92 -64.71 -19.68 87.60 17.45 12.57 12.84 -
EY -2.57 -1.55 -5.08 1.14 5.73 7.95 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.40 1.15 0.51 0.47 0.61 -18.34%

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