[ICONIC] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5.95%
YoY- -54.25%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 126,514 144,942 263,003 261,092 255,203 246,706 220,233 -8.82%
PBT -2,777 3,631 3,768 6,672 14,463 29,365 32,761 -
Tax 109 759 -1,469 -2,215 -4,721 -8,244 -11,077 -
NP -2,668 4,390 2,299 4,457 9,742 21,121 21,684 -
-
NP to SH -2,466 4,367 2,299 4,457 9,742 21,121 21,684 -
-
Tax Rate - -20.90% 38.99% 33.20% 32.64% 28.07% 33.81% -
Total Cost 129,182 140,552 260,704 256,635 245,461 225,585 198,549 -6.90%
-
Net Worth 178,107 179,624 174,799 171,871 161,767 127,960 10,015 61.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 178,107 179,624 174,799 171,871 161,767 127,960 10,015 61.52%
NOSH 187,481 189,078 189,999 188,870 179,741 157,976 17,570 48.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -2.11% 3.03% 0.87% 1.71% 3.82% 8.56% 9.85% -
ROE -1.38% 2.43% 1.32% 2.59% 6.02% 16.51% 216.51% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.48 76.66 138.42 138.24 141.98 156.17 1,253.42 -38.53%
EPS -1.30 2.31 1.21 2.36 5.42 13.37 14.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.92 0.91 0.90 0.81 0.57 8.88%
Adjusted Per Share Value based on latest NOSH - 188,749
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.50 8.59 15.59 15.48 15.13 14.62 13.05 -8.81%
EPS -0.15 0.26 0.14 0.26 0.58 1.25 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1065 0.1036 0.1019 0.0959 0.0758 0.0059 61.69%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.61 0.34 0.49 0.62 0.68 1.93 1.39 -
P/RPS 0.90 0.44 0.35 0.45 0.48 1.24 0.11 41.92%
P/EPS -46.38 14.72 40.50 26.27 12.55 14.44 1.13 -
EY -2.16 6.79 2.47 3.81 7.97 6.93 88.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.36 0.53 0.68 0.76 2.38 2.44 -19.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 24/02/06 28/02/05 27/02/04 27/02/03 22/02/02 22/02/01 -
Price 1.70 0.36 1.06 0.62 0.60 1.17 1.65 -
P/RPS 2.52 0.47 0.77 0.45 0.42 0.75 0.13 63.86%
P/EPS -129.25 15.59 87.60 26.27 11.07 8.75 1.34 -
EY -0.77 6.42 1.14 3.81 9.03 11.43 74.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.38 1.15 0.68 0.67 1.44 2.89 -7.67%

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