[ICONIC] QoQ Cumulative 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- 7.93%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 225,110 168,954 78,464 255,203 188,193 127,650 69,801 118.12%
PBT 4,851 2,662 627 14,463 12,520 9,007 5,905 -12.27%
Tax -1,696 -797 -211 -4,721 -3,494 -2,529 -1,688 0.31%
NP 3,155 1,865 416 9,742 9,026 6,478 4,217 -17.57%
-
NP to SH 3,155 1,865 416 9,742 9,026 6,478 4,217 -17.57%
-
Tax Rate 34.96% 29.94% 33.65% 32.64% 27.91% 28.08% 28.59% -
Total Cost 221,955 167,089 78,048 245,461 179,167 121,172 65,584 125.24%
-
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 1.84% 1.09% 0.24% 6.02% 5.69% 4.38% 2.92% -
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 119.15 89.69 41.50 141.98 106.75 73.30 40.06 106.68%
EPS 1.67 0.99 0.22 5.42 5.12 3.72 2.42 -21.89%
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 13.34 10.01 4.65 15.13 11.16 7.57 4.14 118.00%
EPS 0.19 0.11 0.02 0.58 0.54 0.38 0.25 -16.70%
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 0.50 0.66 1.35 0.48 0.68 1.36 2.85 -68.62%
P/EPS 35.33 59.60 254.55 12.55 14.26 26.88 47.11 -17.44%
EY 2.83 1.68 0.39 7.97 7.01 3.72 2.12 21.21%
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 0.48 0.78 1.35 0.42 0.67 1.46 2.70 -68.34%
P/EPS 34.13 70.71 254.55 11.07 13.87 28.76 44.63 -16.36%
EY 2.93 1.41 0.39 9.03 7.21 3.48 2.24 19.58%
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