[ICONIC] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -13.6%
YoY- -71.2%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 273,434 261,092 292,120 296,507 263,866 255,203 248,691 6.52%
PBT 8,825 6,672 6,829 8,153 9,219 14,497 16,938 -35.22%
Tax -2,721 -2,215 -2,934 -3,000 -3,255 -4,732 -4,544 -28.93%
NP 6,104 4,457 3,895 5,153 5,964 9,765 12,394 -37.60%
-
NP to SH 6,104 4,457 3,895 5,153 5,964 9,765 12,394 -37.60%
-
Tax Rate 30.83% 33.20% 42.96% 36.80% 35.31% 32.64% 26.83% -
Total Cost 267,330 256,635 288,225 291,354 257,902 245,438 236,297 8.56%
-
Net Worth 174,124 171,762 172,632 171,245 170,181 169,578 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 174,124 171,762 172,632 171,245 170,181 169,578 0 -
NOSH 189,266 188,749 189,705 188,181 189,090 188,421 180,709 3.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.23% 1.71% 1.33% 1.74% 2.26% 3.83% 4.98% -
ROE 3.51% 2.59% 2.26% 3.01% 3.50% 5.76% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 144.47 138.33 153.99 157.56 139.54 135.44 137.62 3.28%
EPS 3.23 2.36 2.05 2.74 3.15 5.18 6.86 -39.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.91 0.90 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.21 15.48 17.32 17.58 15.64 15.13 14.74 6.53%
EPS 0.36 0.26 0.23 0.31 0.35 0.58 0.73 -37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.1018 0.1023 0.1015 0.1009 0.1005 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.62 0.59 0.59 0.56 0.68 0.73 -
P/RPS 0.43 0.45 0.38 0.37 0.40 0.50 0.53 -13.00%
P/EPS 19.22 26.26 28.74 21.55 17.76 13.12 10.64 48.26%
EY 5.20 3.81 3.48 4.64 5.63 7.62 9.40 -32.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.65 0.65 0.62 0.76 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 22/08/03 23/05/03 27/02/03 28/11/02 -
Price 0.56 0.62 0.57 0.70 0.56 0.60 0.71 -
P/RPS 0.39 0.45 0.37 0.44 0.40 0.44 0.52 -17.43%
P/EPS 17.36 26.26 27.76 25.56 17.76 11.58 10.35 41.12%
EY 5.76 3.81 3.60 3.91 5.63 8.64 9.66 -29.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.63 0.77 0.62 0.67 0.00 -

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