[ICONIC] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -94.04%
YoY- 104.3%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 73,358 58,039 54,811 44,232 70,298 61,331 44,372 39.77%
PBT 11,252 9,066 4,628 1,985 11,797 12,786 6,193 48.84%
Tax -3,204 -2,528 -1,462 -1,499 -3,640 -5,989 51 -
NP 8,048 6,538 3,166 486 8,157 6,797 6,244 18.41%
-
NP to SH 8,048 6,538 3,166 486 8,157 6,797 6,244 18.41%
-
Tax Rate 28.47% 27.88% 31.59% 75.52% 30.86% 46.84% -0.82% -
Total Cost 65,310 51,501 51,645 43,746 62,141 54,534 38,128 43.11%
-
Net Worth 100,236 92,984 85,685 10,014 18,965 19,856 20,899 184.13%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 100,236 92,984 85,685 10,014 18,965 19,856 20,899 184.13%
NOSH 145,270 145,288 145,229 17,568 17,560 17,572 17,562 308.48%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.97% 11.26% 5.78% 1.10% 11.60% 11.08% 14.07% -
ROE 8.03% 7.03% 3.69% 4.85% 43.01% 34.23% 29.88% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 50.50 39.95 37.74 251.77 400.32 349.02 252.65 -65.78%
EPS 5.54 4.50 2.18 0.33 5.62 4.68 4.30 18.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.59 0.57 1.08 1.13 1.19 -30.44%
Adjusted Per Share Value based on latest NOSH - 17,568
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 4.19 3.32 3.13 2.53 4.02 3.51 2.54 39.56%
EPS 0.46 0.37 0.18 0.03 0.47 0.39 0.36 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0532 0.049 0.0057 0.0108 0.0114 0.0119 184.87%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.82 1.48 1.48 1.39 1.85 1.83 2.65 -
P/RPS 3.60 3.70 3.92 0.55 0.46 0.52 1.05 127.20%
P/EPS 32.85 32.89 67.89 50.25 3.98 4.73 7.45 168.65%
EY 3.04 3.04 1.47 1.99 25.11 21.14 13.42 -62.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.31 2.51 2.44 1.71 1.62 2.23 11.89%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 17/08/01 18/05/01 22/02/01 20/11/00 24/08/00 29/05/00 -
Price 2.38 1.93 1.59 1.65 1.90 1.93 2.21 -
P/RPS 4.71 4.83 4.21 0.66 0.47 0.55 0.87 208.00%
P/EPS 42.96 42.89 72.94 59.65 4.09 4.99 6.22 262.24%
EY 2.33 2.33 1.37 1.68 24.45 20.04 16.09 -72.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.02 2.69 2.89 1.76 1.71 1.86 50.90%

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