[ICONIC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -59.38%
YoY- -60.54%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,371 33,954 59,874 47,187 65,136 90,806 35,982 -4.90%
PBT 296 -962 -1,617 1,009 1,596 2,780 1,821 -70.24%
Tax -96 38 91 -500 -343 -717 -519 -67.56%
NP 200 -924 -1,526 509 1,253 2,063 1,302 -71.35%
-
NP to SH 247 -881 -1,526 509 1,253 2,063 1,302 -67.01%
-
Tax Rate 32.43% - - 49.55% 21.49% 25.79% 28.50% -
Total Cost 33,171 34,878 61,400 46,678 63,883 88,743 34,680 -2.92%
-
Net Worth 174,800 172,451 173,323 175,322 176,559 174,124 171,762 1.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 174,800 172,451 173,323 175,322 176,559 174,124 171,762 1.17%
NOSH 190,000 187,446 188,395 188,518 189,848 189,266 188,749 0.44%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.60% -2.72% -2.55% 1.08% 1.92% 2.27% 3.62% -
ROE 0.14% -0.51% -0.88% 0.29% 0.71% 1.18% 0.76% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.56 18.11 31.78 25.03 34.31 47.98 19.06 -5.32%
EPS 0.13 -0.47 -0.81 0.27 0.66 1.09 0.69 -67.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.92 0.93 0.93 0.92 0.91 0.73%
Adjusted Per Share Value based on latest NOSH - 188,518
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.91 1.94 3.42 2.70 3.72 5.19 2.06 -4.91%
EPS 0.01 -0.05 -0.09 0.03 0.07 0.12 0.07 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.0986 0.0991 0.1002 0.1009 0.0996 0.0982 1.15%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.37 0.47 0.49 0.45 0.49 0.62 0.62 -
P/RPS 2.11 2.59 1.54 1.80 1.43 1.29 3.25 -25.04%
P/EPS 284.62 -100.00 -60.49 166.67 74.24 56.88 89.88 115.79%
EY 0.35 -1.00 -1.65 0.60 1.35 1.76 1.11 -53.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.53 0.48 0.53 0.67 0.68 -29.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.44 0.37 1.06 0.47 0.44 0.56 0.62 -
P/RPS 2.51 2.04 3.34 1.88 1.28 1.17 3.25 -15.83%
P/EPS 338.46 -78.72 -130.86 174.07 66.67 51.38 89.88 142.24%
EY 0.30 -1.27 -0.76 0.57 1.50 1.95 1.11 -58.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 1.15 0.51 0.47 0.61 0.68 -20.73%

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