[ICONIC] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 36.95%
YoY- 2.35%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 263,003 239,111 248,080 273,434 261,092 292,120 296,507 -7.64%
PBT 3,776 7,206 8,386 8,825 6,672 6,829 8,153 -39.99%
Tax -1,469 -2,079 -2,478 -2,721 -2,215 -2,934 -3,000 -37.74%
NP 2,307 5,127 5,908 6,104 4,457 3,895 5,153 -41.33%
-
NP to SH 2,307 5,127 5,908 6,104 4,457 3,895 5,153 -41.33%
-
Tax Rate 38.90% 28.85% 29.55% 30.83% 33.20% 42.96% 36.80% -
Total Cost 260,696 233,984 242,172 267,330 256,635 288,225 291,354 -7.11%
-
Net Worth 173,323 175,322 176,559 174,124 171,762 172,632 171,245 0.80%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 173,323 175,322 176,559 174,124 171,762 172,632 171,245 0.80%
NOSH 188,395 188,518 189,848 189,266 188,749 189,705 188,181 0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.88% 2.14% 2.38% 2.23% 1.71% 1.33% 1.74% -
ROE 1.33% 2.92% 3.35% 3.51% 2.59% 2.26% 3.01% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 139.60 126.84 130.67 144.47 138.33 153.99 157.56 -7.71%
EPS 1.22 2.72 3.11 3.23 2.36 2.05 2.74 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.93 0.92 0.91 0.91 0.91 0.72%
Adjusted Per Share Value based on latest NOSH - 189,266
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.59 14.17 14.70 16.21 15.48 17.32 17.58 -7.66%
EPS 0.14 0.30 0.35 0.36 0.26 0.23 0.31 -40.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.1039 0.1047 0.1032 0.1018 0.1023 0.1015 0.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.49 0.45 0.49 0.62 0.62 0.59 0.59 -
P/RPS 0.35 0.35 0.37 0.43 0.45 0.38 0.37 -3.62%
P/EPS 40.01 16.55 15.75 19.22 26.26 28.74 21.55 50.77%
EY 2.50 6.04 6.35 5.20 3.81 3.48 4.64 -33.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.53 0.67 0.68 0.65 0.65 -12.66%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 22/08/03 -
Price 1.06 0.47 0.44 0.56 0.62 0.57 0.70 -
P/RPS 0.76 0.37 0.34 0.39 0.45 0.37 0.44 43.72%
P/EPS 86.56 17.28 14.14 17.36 26.26 27.76 25.56 124.68%
EY 1.16 5.79 7.07 5.76 3.81 3.60 3.91 -55.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.51 0.47 0.61 0.68 0.63 0.77 30.49%

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