[ICONIC] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 348.32%
YoY- -71.21%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 90,806 261,092 225,110 168,954 78,464 255,203 188,193 -38.45%
PBT 2,780 6,672 4,851 2,662 627 14,463 12,520 -63.29%
Tax -717 -2,215 -1,696 -797 -211 -4,721 -3,494 -65.17%
NP 2,063 4,457 3,155 1,865 416 9,742 9,026 -62.58%
-
NP to SH 2,063 4,457 3,155 1,865 416 9,742 9,026 -62.58%
-
Tax Rate 25.79% 33.20% 34.96% 29.94% 33.65% 32.64% 27.91% -
Total Cost 88,743 256,635 221,955 167,089 78,048 245,461 179,167 -37.37%
-
Net Worth 174,124 171,871 171,919 171,429 170,181 161,767 158,660 6.39%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 174,124 171,871 171,919 171,429 170,181 161,767 158,660 6.39%
NOSH 189,266 188,870 188,922 188,383 189,090 179,741 176,289 4.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.27% 1.71% 1.40% 1.10% 0.53% 3.82% 4.80% -
ROE 1.18% 2.59% 1.84% 1.09% 0.24% 6.02% 5.69% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.98 138.24 119.15 89.69 41.50 141.98 106.75 -41.29%
EPS 1.09 2.36 1.67 0.99 0.22 5.42 5.12 -64.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.91 0.90 0.90 0.90 1.47%
Adjusted Per Share Value based on latest NOSH - 188,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.38 15.48 13.34 10.01 4.65 15.13 11.16 -38.49%
EPS 0.12 0.26 0.19 0.11 0.02 0.58 0.54 -63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.1019 0.1019 0.1016 0.1009 0.0959 0.094 6.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.62 0.59 0.59 0.56 0.68 0.73 -
P/RPS 1.29 0.45 0.50 0.66 1.35 0.48 0.68 53.18%
P/EPS 56.88 26.27 35.33 59.60 254.55 12.55 14.26 151.30%
EY 1.76 3.81 2.83 1.68 0.39 7.97 7.01 -60.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.65 0.65 0.62 0.76 0.81 -11.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 22/08/03 23/05/03 27/02/03 28/11/02 -
Price 0.56 0.62 0.57 0.70 0.56 0.60 0.71 -
P/RPS 1.17 0.45 0.48 0.78 1.35 0.42 0.67 44.96%
P/EPS 51.38 26.27 34.13 70.71 254.55 11.07 13.87 139.22%
EY 1.95 3.81 2.93 1.41 0.39 9.03 7.21 -58.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.63 0.77 0.62 0.67 0.79 -15.82%

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