[ICONIC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -23.1%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 261,254 113,413 137,905 270,838 300,146 250,924 248,277 0.85%
PBT -9,937 -6,609 -2,093 7,180 6,468 16,693 33,261 -
Tax 0 0 -58 -2,080 -2,261 -4,658 -9,592 -
NP -9,937 -6,609 -2,152 5,100 4,206 12,034 23,669 -
-
NP to SH -9,900 -6,526 -1,986 5,100 4,206 12,034 23,669 -
-
Tax Rate - - - 28.97% 34.96% 27.90% 28.84% -
Total Cost 271,191 120,022 140,057 265,738 295,940 238,889 224,608 3.18%
-
Net Worth 163,601 175,766 173,518 176,101 171,919 158,660 100,154 8.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 163,601 175,766 173,518 176,101 171,919 158,660 100,154 8.51%
NOSH 179,782 188,996 188,607 189,356 188,922 176,289 145,151 3.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -3.80% -5.83% -1.56% 1.88% 1.40% 4.80% 9.53% -
ROE -6.05% -3.71% -1.14% 2.90% 2.45% 7.59% 23.63% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 145.32 60.01 73.12 143.03 158.87 142.34 171.05 -2.67%
EPS -5.51 -3.45 -1.05 2.69 2.23 6.83 16.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.92 0.93 0.91 0.90 0.69 4.71%
Adjusted Per Share Value based on latest NOSH - 188,518
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.94 6.48 7.88 15.48 17.16 14.35 14.19 0.86%
EPS -0.57 -0.37 -0.11 0.29 0.24 0.69 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.1005 0.0992 0.1007 0.0983 0.0907 0.0573 8.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.56 0.61 0.46 0.45 0.59 0.73 1.82 -
P/RPS 0.39 1.02 0.63 0.31 0.37 0.51 1.06 -15.34%
P/EPS -10.17 -17.66 -43.67 16.71 26.50 10.69 11.16 -
EY -9.83 -5.66 -2.29 5.99 3.77 9.35 8.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.50 0.48 0.65 0.81 2.64 -21.44%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 17/11/06 21/11/05 26/11/04 21/11/03 28/11/02 29/11/01 -
Price 0.52 0.59 0.41 0.47 0.57 0.71 2.38 -
P/RPS 0.36 0.98 0.56 0.33 0.36 0.50 1.39 -20.15%
P/EPS -9.44 -17.08 -38.92 17.45 25.60 10.40 14.60 -
EY -10.59 -5.85 -2.57 5.73 3.91 9.62 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.45 0.51 0.63 0.79 3.45 -25.91%

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