[ICONIC] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 12.74%
YoY- -68.34%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 36,104 47,187 56,156 60,543 73,358 70,298 4,485 -2.19%
PBT -904 1,009 2,189 3,513 11,252 11,797 -1,108 0.21%
Tax 14 -500 -899 -965 -3,204 -3,640 1,108 4.75%
NP -890 509 1,290 2,548 8,048 8,157 0 -100.00%
-
NP to SH -856 509 1,290 2,548 8,048 8,157 -984 0.14%
-
Tax Rate - 49.55% 41.07% 27.47% 28.47% 30.86% - -
Total Cost 36,994 46,678 54,866 57,995 65,310 62,141 4,485 -2.21%
-
Net Worth 175,004 175,322 172,632 162,638 100,236 18,965 17,395 -2.42%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 175,004 175,322 172,632 162,638 100,236 18,965 17,395 -2.42%
NOSH 190,222 188,518 189,705 180,709 145,270 17,560 17,571 -2.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -2.47% 1.08% 2.30% 4.21% 10.97% 11.60% 0.00% -
ROE -0.49% 0.29% 0.75% 1.57% 8.03% 43.01% -5.66% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 18.98 25.03 29.60 33.50 50.50 400.32 25.52 0.31%
EPS -0.45 0.27 0.68 1.41 5.54 5.62 -5.60 2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.91 0.90 0.69 1.08 0.99 0.07%
Adjusted Per Share Value based on latest NOSH - 180,709
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.06 2.70 3.21 3.46 4.19 4.02 0.26 -2.17%
EPS -0.05 0.03 0.07 0.15 0.46 0.47 -0.06 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.1002 0.0987 0.093 0.0573 0.0108 0.0099 -2.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.46 0.45 0.59 0.73 1.82 1.85 0.00 -
P/RPS 2.42 1.80 1.99 2.18 3.60 0.46 0.00 -100.00%
P/EPS -102.22 166.67 86.76 51.77 32.85 3.98 0.00 -100.00%
EY -0.98 0.60 1.15 1.93 3.04 25.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.65 0.81 2.64 1.71 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 26/11/04 21/11/03 28/11/02 29/11/01 20/11/00 26/11/99 -
Price 0.41 0.47 0.57 0.71 2.38 1.90 0.00 -
P/RPS 2.16 1.88 1.93 2.12 4.71 0.47 0.00 -100.00%
P/EPS -91.11 174.07 83.82 50.35 42.96 4.09 0.00 -100.00%
EY -1.10 0.57 1.19 1.99 2.33 24.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.63 0.79 3.45 1.76 0.00 -100.00%

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