[ICONIC] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -58.14%
YoY- 593.21%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 60,543 57,849 69,801 60,498 73,358 58,039 54,811 6.84%
PBT 3,513 3,101 5,905 4,419 11,252 9,066 4,628 -16.77%
Tax -965 -841 -1,688 -1,050 -3,204 -2,528 -1,462 -24.17%
NP 2,548 2,260 4,217 3,369 8,048 6,538 3,166 -13.46%
-
NP to SH 2,548 2,260 4,217 3,369 8,048 6,538 3,166 -13.46%
-
Tax Rate 27.47% 27.12% 28.59% 23.76% 28.47% 27.88% 31.59% -
Total Cost 57,995 55,589 65,584 57,129 65,310 51,501 51,645 8.02%
-
Net Worth 162,638 0 144,632 128,120 100,236 92,984 85,685 53.24%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 162,638 0 144,632 128,120 100,236 92,984 85,685 53.24%
NOSH 180,709 173,923 174,256 158,173 145,270 145,288 145,229 15.67%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.21% 3.91% 6.04% 5.57% 10.97% 11.26% 5.78% -
ROE 1.57% 0.00% 2.92% 2.63% 8.03% 7.03% 3.69% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 33.50 33.26 40.06 38.25 50.50 39.95 37.74 -7.63%
EPS 1.41 1.19 2.42 2.01 5.54 4.50 2.18 -25.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.00 0.83 0.81 0.69 0.64 0.59 32.47%
Adjusted Per Share Value based on latest NOSH - 158,173
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.46 3.31 3.99 3.46 4.19 3.32 3.13 6.90%
EPS 0.15 0.13 0.24 0.19 0.46 0.37 0.18 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.00 0.0827 0.0732 0.0573 0.0532 0.049 53.23%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.73 1.00 1.14 1.93 1.82 1.48 1.48 -
P/RPS 2.18 3.01 2.85 5.05 3.60 3.70 3.92 -32.34%
P/EPS 51.77 76.96 47.11 90.61 32.85 32.89 67.89 -16.51%
EY 1.93 1.30 2.12 1.10 3.04 3.04 1.47 19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 1.37 2.38 2.64 2.31 2.51 -52.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 26/08/02 24/05/02 22/02/02 29/11/01 17/08/01 18/05/01 -
Price 0.71 1.07 1.08 1.17 2.38 1.93 1.59 -
P/RPS 2.12 3.22 2.70 3.06 4.71 4.83 4.21 -36.67%
P/EPS 50.35 82.34 44.63 54.93 42.96 42.89 72.94 -21.87%
EY 1.99 1.21 2.24 1.82 2.33 2.33 1.37 28.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 1.30 1.44 3.45 3.02 2.69 -55.78%

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