[ICONIC] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 12.74%
YoY- -68.34%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 90,490 78,464 67,010 60,543 57,849 69,801 60,498 30.88%
PBT 2,035 627 1,943 3,513 3,101 5,905 4,419 -40.45%
Tax -586 -211 -1,227 -965 -841 -1,688 -1,050 -32.28%
NP 1,449 416 716 2,548 2,260 4,217 3,369 -43.10%
-
NP to SH 1,449 416 716 2,548 2,260 4,217 3,369 -43.10%
-
Tax Rate 28.80% 33.65% 63.15% 27.47% 27.12% 28.59% 23.76% -
Total Cost 89,041 78,048 66,294 57,995 55,589 65,584 57,129 34.53%
-
Net Worth 171,245 170,181 169,578 162,638 0 144,632 128,120 21.40%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 171,245 170,181 169,578 162,638 0 144,632 128,120 21.40%
NOSH 188,181 189,090 188,421 180,709 173,923 174,256 158,173 12.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.60% 0.53% 1.07% 4.21% 3.91% 6.04% 5.57% -
ROE 0.85% 0.24% 0.42% 1.57% 0.00% 2.92% 2.63% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 48.09 41.50 35.56 33.50 33.26 40.06 38.25 16.53%
EPS 0.77 0.22 0.38 1.41 1.19 2.42 2.01 -47.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.90 0.00 0.83 0.81 8.09%
Adjusted Per Share Value based on latest NOSH - 180,709
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.36 4.65 3.97 3.59 3.43 4.14 3.59 30.72%
EPS 0.09 0.02 0.04 0.15 0.13 0.25 0.20 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1009 0.1005 0.0964 0.00 0.0857 0.0759 21.44%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.59 0.56 0.68 0.73 1.00 1.14 1.93 -
P/RPS 1.23 1.35 1.91 2.18 3.01 2.85 5.05 -61.09%
P/EPS 76.62 254.55 178.95 51.77 76.96 47.11 90.61 -10.60%
EY 1.31 0.39 0.56 1.93 1.30 2.12 1.10 12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.76 0.81 0.00 1.37 2.38 -58.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 -
Price 0.70 0.56 0.60 0.71 1.07 1.08 1.17 -
P/RPS 1.46 1.35 1.69 2.12 3.22 2.70 3.06 -39.02%
P/EPS 90.91 254.55 157.89 50.35 82.34 44.63 54.93 40.04%
EY 1.10 0.39 0.63 1.99 1.21 2.24 1.82 -28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.67 0.79 0.00 1.30 1.44 -34.19%

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