[ICONIC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -80.03%
YoY- 33.2%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 255,203 188,193 127,650 69,801 246,706 186,208 112,850 72.03%
PBT 14,463 12,520 9,007 5,905 29,365 24,946 13,694 3.69%
Tax -4,721 -3,494 -2,529 -1,688 -8,244 -7,194 -3,990 11.83%
NP 9,742 9,026 6,478 4,217 21,121 17,752 9,704 0.26%
-
NP to SH 9,742 9,026 6,478 4,217 21,121 17,752 9,704 0.26%
-
Tax Rate 32.64% 27.91% 28.08% 28.59% 28.07% 28.84% 29.14% -
Total Cost 245,461 179,167 121,172 65,584 225,585 168,456 103,146 77.96%
-
Net Worth 161,767 158,660 148,018 144,632 127,960 100,154 92,972 44.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 161,767 158,660 148,018 144,632 127,960 100,154 92,972 44.51%
NOSH 179,741 176,289 174,139 174,256 157,976 145,151 145,269 15.20%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.82% 4.80% 5.07% 6.04% 8.56% 9.53% 8.60% -
ROE 6.02% 5.69% 4.38% 2.92% 16.51% 17.72% 10.44% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 141.98 106.75 73.30 40.06 156.17 128.29 77.68 49.32%
EPS 5.42 5.12 3.72 2.42 13.37 12.23 6.68 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.85 0.83 0.81 0.69 0.64 25.44%
Adjusted Per Share Value based on latest NOSH - 174,256
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.59 10.76 7.30 3.99 14.10 10.65 6.45 72.06%
EPS 0.56 0.52 0.37 0.24 1.21 1.01 0.55 1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0925 0.0907 0.0846 0.0827 0.0732 0.0573 0.0532 44.44%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.68 0.73 1.00 1.14 1.93 1.82 1.48 -
P/RPS 0.48 0.68 1.36 2.85 1.24 1.42 1.91 -60.07%
P/EPS 12.55 14.26 26.88 47.11 14.44 14.88 22.16 -31.47%
EY 7.97 7.01 3.72 2.12 6.93 6.72 4.51 46.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.18 1.37 2.38 2.64 2.31 -52.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 29/11/01 17/08/01 -
Price 0.60 0.71 1.07 1.08 1.17 2.38 1.93 -
P/RPS 0.42 0.67 1.46 2.70 0.75 1.86 2.48 -69.29%
P/EPS 11.07 13.87 28.76 44.63 8.75 19.46 28.89 -47.15%
EY 9.03 7.21 3.48 2.24 11.43 5.14 3.46 89.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 1.26 1.30 1.44 3.45 3.02 -63.25%

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