[ICONIC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -38.92%
YoY- -73.1%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 261,092 292,120 296,507 263,866 255,203 248,691 261,506 -0.10%
PBT 6,672 6,829 8,153 9,219 14,497 16,938 24,677 -58.08%
Tax -2,215 -2,934 -3,000 -3,255 -4,732 -4,544 -6,783 -52.48%
NP 4,457 3,895 5,153 5,964 9,765 12,394 17,894 -60.31%
-
NP to SH 4,457 3,895 5,153 5,964 9,765 12,394 17,894 -60.31%
-
Tax Rate 33.20% 42.96% 36.80% 35.31% 32.64% 26.83% 27.49% -
Total Cost 256,635 288,225 291,354 257,902 245,438 236,297 243,612 3.52%
-
Net Worth 171,762 172,632 171,245 170,181 169,578 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 171,762 172,632 171,245 170,181 169,578 0 0 -
NOSH 188,749 189,705 188,181 189,090 188,421 180,709 173,923 5.58%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.71% 1.33% 1.74% 2.26% 3.83% 4.98% 6.84% -
ROE 2.59% 2.26% 3.01% 3.50% 5.76% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.33 153.99 157.56 139.54 135.44 137.62 150.36 -5.39%
EPS 2.36 2.05 2.74 3.15 5.18 6.86 10.29 -62.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.90 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 189,090
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.48 17.32 17.58 15.64 15.13 14.74 15.50 -0.08%
EPS 0.26 0.23 0.31 0.35 0.58 0.73 1.06 -60.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1018 0.1023 0.1015 0.1009 0.1005 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.62 0.59 0.59 0.56 0.68 0.73 1.00 -
P/RPS 0.45 0.38 0.37 0.40 0.50 0.53 0.67 -23.25%
P/EPS 26.26 28.74 21.55 17.76 13.12 10.64 9.72 93.62%
EY 3.81 3.48 4.64 5.63 7.62 9.40 10.29 -48.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.65 0.62 0.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 22/08/03 23/05/03 27/02/03 28/11/02 26/08/02 -
Price 0.62 0.57 0.70 0.56 0.60 0.71 1.07 -
P/RPS 0.45 0.37 0.44 0.40 0.44 0.52 0.71 -26.15%
P/EPS 26.26 27.76 25.56 17.76 11.58 10.35 10.40 85.11%
EY 3.81 3.60 3.91 5.63 8.64 9.66 9.62 -45.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.77 0.62 0.67 0.00 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