[ICONIC] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -19.05%
YoY- -53.88%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 144,942 263,003 261,092 255,203 246,706 220,233 16,562 -2.27%
PBT 3,631 3,768 6,672 14,463 29,365 32,761 -15,681 -
Tax 759 -1,469 -2,215 -4,721 -8,244 -11,077 15,681 3.27%
NP 4,390 2,299 4,457 9,742 21,121 21,684 0 -100.00%
-
NP to SH 4,367 2,299 4,457 9,742 21,121 21,684 -14,386 -
-
Tax Rate -20.90% 38.99% 33.20% 32.64% 28.07% 33.81% - -
Total Cost 140,552 260,704 256,635 245,461 225,585 198,549 16,562 -2.24%
-
Net Worth 179,624 174,799 171,871 161,767 127,960 10,015 22,139 -2.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 179,624 174,799 171,871 161,767 127,960 10,015 22,139 -2.20%
NOSH 189,078 189,999 188,870 179,741 157,976 17,570 17,570 -2.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.03% 0.87% 1.71% 3.82% 8.56% 9.85% 0.00% -
ROE 2.43% 1.32% 2.59% 6.02% 16.51% 216.51% -64.98% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 76.66 138.42 138.24 141.98 156.17 1,253.42 94.26 0.21%
EPS 2.31 1.21 2.36 5.42 13.37 14.93 -81.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.91 0.90 0.81 0.57 1.26 0.30%
Adjusted Per Share Value based on latest NOSH - 188,421
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.29 15.04 14.93 14.59 14.10 12.59 0.95 -2.27%
EPS 0.25 0.13 0.25 0.56 1.21 1.24 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0999 0.0983 0.0925 0.0732 0.0057 0.0127 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.34 0.49 0.62 0.68 1.93 1.39 0.00 -
P/RPS 0.44 0.35 0.45 0.48 1.24 0.11 0.00 -100.00%
P/EPS 14.72 40.50 26.27 12.55 14.44 1.13 0.00 -100.00%
EY 6.79 2.47 3.81 7.97 6.93 88.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.68 0.76 2.38 2.44 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 28/02/05 27/02/04 27/02/03 22/02/02 22/02/01 25/02/00 -
Price 0.36 1.06 0.62 0.60 1.17 1.65 2.77 -
P/RPS 0.47 0.77 0.45 0.42 0.75 0.13 2.94 1.96%
P/EPS 15.59 87.60 26.27 11.07 8.75 1.34 -3.38 -
EY 6.42 1.14 3.81 9.03 11.43 74.79 -29.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.15 0.68 0.67 1.44 2.89 2.20 1.88%

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