[ICONIC] QoQ Quarter Result on 30-Jun-2002 [#2]

Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -46.41%
YoY- -65.43%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 78,464 67,010 60,543 57,849 69,801 60,498 73,358 4.59%
PBT 627 1,943 3,513 3,101 5,905 4,419 11,252 -85.43%
Tax -211 -1,227 -965 -841 -1,688 -1,050 -3,204 -83.71%
NP 416 716 2,548 2,260 4,217 3,369 8,048 -86.14%
-
NP to SH 416 716 2,548 2,260 4,217 3,369 8,048 -86.14%
-
Tax Rate 33.65% 63.15% 27.47% 27.12% 28.59% 23.76% 28.47% -
Total Cost 78,048 66,294 57,995 55,589 65,584 57,129 65,310 12.62%
-
Net Worth 170,181 169,578 162,638 0 144,632 128,120 100,236 42.36%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 170,181 169,578 162,638 0 144,632 128,120 100,236 42.36%
NOSH 189,090 188,421 180,709 173,923 174,256 158,173 145,270 19.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.53% 1.07% 4.21% 3.91% 6.04% 5.57% 10.97% -
ROE 0.24% 0.42% 1.57% 0.00% 2.92% 2.63% 8.03% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 41.50 35.56 33.50 33.26 40.06 38.25 50.50 -12.27%
EPS 0.22 0.38 1.41 1.19 2.42 2.01 5.54 -88.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.00 0.83 0.81 0.69 19.39%
Adjusted Per Share Value based on latest NOSH - 173,923
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.49 3.83 3.46 3.31 3.99 3.46 4.19 4.72%
EPS 0.02 0.04 0.15 0.13 0.24 0.19 0.46 -87.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.097 0.093 0.00 0.0827 0.0732 0.0573 42.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.56 0.68 0.73 1.00 1.14 1.93 1.82 -
P/RPS 1.35 1.91 2.18 3.01 2.85 5.05 3.60 -48.02%
P/EPS 254.55 178.95 51.77 76.96 47.11 90.61 32.85 292.07%
EY 0.39 0.56 1.93 1.30 2.12 1.10 3.04 -74.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.81 0.00 1.37 2.38 2.64 -61.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 29/11/01 -
Price 0.56 0.60 0.71 1.07 1.08 1.17 2.38 -
P/RPS 1.35 1.69 2.12 3.22 2.70 3.06 4.71 -56.56%
P/EPS 254.55 157.89 50.35 82.34 44.63 54.93 42.96 227.80%
EY 0.39 0.63 1.99 1.21 2.24 1.82 2.33 -69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.79 0.00 1.30 1.44 3.45 -68.18%

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