[ICONIC] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -24.41%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 248,080 273,434 261,092 292,120 296,507 263,866 255,203 -1.87%
PBT 8,386 8,825 6,672 6,829 8,153 9,219 14,497 -30.59%
Tax -2,478 -2,721 -2,215 -2,934 -3,000 -3,255 -4,732 -35.05%
NP 5,908 6,104 4,457 3,895 5,153 5,964 9,765 -28.48%
-
NP to SH 5,908 6,104 4,457 3,895 5,153 5,964 9,765 -28.48%
-
Tax Rate 29.55% 30.83% 33.20% 42.96% 36.80% 35.31% 32.64% -
Total Cost 242,172 267,330 256,635 288,225 291,354 257,902 245,438 -0.88%
-
Net Worth 176,559 174,124 171,762 172,632 171,245 170,181 169,578 2.72%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 176,559 174,124 171,762 172,632 171,245 170,181 169,578 2.72%
NOSH 189,848 189,266 188,749 189,705 188,181 189,090 188,421 0.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.38% 2.23% 1.71% 1.33% 1.74% 2.26% 3.83% -
ROE 3.35% 3.51% 2.59% 2.26% 3.01% 3.50% 5.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 130.67 144.47 138.33 153.99 157.56 139.54 135.44 -2.36%
EPS 3.11 3.23 2.36 2.05 2.74 3.15 5.18 -28.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.91 0.91 0.90 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 189,705
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.70 16.21 15.48 17.32 17.58 15.64 15.13 -1.90%
EPS 0.35 0.36 0.26 0.23 0.31 0.35 0.58 -28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.1032 0.1018 0.1023 0.1015 0.1009 0.1005 2.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.49 0.62 0.62 0.59 0.59 0.56 0.68 -
P/RPS 0.37 0.43 0.45 0.38 0.37 0.40 0.50 -18.20%
P/EPS 15.75 19.22 26.26 28.74 21.55 17.76 13.12 12.96%
EY 6.35 5.20 3.81 3.48 4.64 5.63 7.62 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.68 0.65 0.65 0.62 0.76 -21.37%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 22/08/03 23/05/03 27/02/03 -
Price 0.44 0.56 0.62 0.57 0.70 0.56 0.60 -
P/RPS 0.34 0.39 0.45 0.37 0.44 0.40 0.44 -15.80%
P/EPS 14.14 17.36 26.26 27.76 25.56 17.76 11.58 14.25%
EY 7.07 5.76 3.81 3.60 3.91 5.63 8.64 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.68 0.63 0.77 0.62 0.67 -21.06%

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