[ICONIC] QoQ TTM 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- 15.81%
YoY- -2.6%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 248,691 261,506 261,696 246,706 230,440 227,380 230,672 5.13%
PBT 16,938 24,677 30,642 29,365 26,931 27,476 31,196 -33.42%
Tax -4,544 -6,783 -8,470 -8,244 -8,693 -9,129 -12,590 -49.27%
NP 12,394 17,894 22,172 21,121 18,238 18,347 18,606 -23.70%
-
NP to SH 12,394 17,894 22,172 21,121 18,238 18,347 18,606 -23.70%
-
Tax Rate 26.83% 27.49% 27.64% 28.07% 32.28% 33.23% 40.36% -
Total Cost 236,297 243,612 239,524 225,585 212,202 209,033 212,066 7.47%
-
Net Worth 0 0 144,632 128,120 100,236 92,984 85,685 -
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 0 0 144,632 128,120 100,236 92,984 85,685 -
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 4.98% 6.84% 8.47% 8.56% 7.91% 8.07% 8.07% -
ROE 0.00% 0.00% 15.33% 16.49% 18.19% 19.73% 21.71% -
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 137.62 150.36 150.18 155.97 158.63 156.50 158.83 -9.10%
EPS 6.86 10.29 12.72 13.35 12.55 12.63 12.81 -34.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.83 0.81 0.69 0.64 0.59 -
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 14.74 15.50 15.51 14.62 13.66 13.48 13.67 5.14%
EPS 0.73 1.06 1.31 1.25 1.08 1.09 1.10 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0857 0.0759 0.0594 0.0551 0.0508 -
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 0.53 0.67 0.76 1.24 1.15 0.95 0.93 -31.23%
P/EPS 10.64 9.72 8.96 14.45 14.50 11.72 11.55 -5.31%
EY 9.40 10.29 11.16 6.92 6.90 8.53 8.66 5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.37 2.38 2.64 2.31 2.51 -
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 0.52 0.71 0.72 0.75 1.50 1.23 1.00 -35.30%
P/EPS 10.35 10.40 8.49 8.76 18.96 15.28 12.41 -11.38%
EY 9.66 9.62 11.78 11.41 5.27 6.54 8.06 12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.30 1.44 3.45 3.02 2.69 -

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