[ICONIC] YoY 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- 0.93%
YoY- 81.84%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
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 41,454 41,513 59,874 35,982 67,010 60,498 44,232 -1.07%
PBT 2,180 5,201 -1,617 1,821 1,943 4,419 1,985 1.57%
Tax 109 803 91 -519 -1,227 -1,050 -1,499 -
NP 2,289 6,004 -1,526 1,302 716 3,369 486 29.45%
-
NP to SH 2,429 5,857 -1,526 1,302 716 3,369 486 30.74%
-
Tax Rate -5.00% -15.44% - 28.50% 63.15% 23.76% 75.52% -
Total Cost 39,165 35,509 61,400 34,680 66,294 57,129 43,746 -1.82%
-
Net Worth 176,834 179,509 173,323 171,762 169,578 128,120 10,014 61.33%
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 176,834 179,509 173,323 171,762 169,578 128,120 10,014 61.33%
NOSH 186,141 188,957 188,395 188,749 188,421 158,173 17,568 48.17%
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 5.52% 14.46% -2.55% 3.62% 1.07% 5.57% 1.10% -
ROE 1.37% 3.26% -0.88% 0.76% 0.42% 2.63% 4.85% -
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 22.27 21.97 31.78 19.06 35.56 38.25 251.77 -33.23%
EPS 1.28 3.10 -0.81 0.69 0.38 2.01 0.33 25.33%
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 2.46 2.46 3.55 2.13 3.97 3.59 2.62 -1.04%
EPS 0.14 0.35 -0.09 0.08 0.04 0.20 0.03 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.1064 0.1027 0.1018 0.1005 0.0759 0.0059 61.49%
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 2.74 1.55 1.54 3.25 1.91 5.05 0.55 30.67%
P/EPS 46.75 10.97 -60.49 89.88 178.95 90.61 50.25 -1.19%
EY 2.14 9.12 -1.65 1.11 0.56 1.10 1.99 1.21%
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 7.63 1.64 3.34 3.25 1.69 3.06 0.66 50.34%
P/EPS 130.28 11.61 -130.86 89.88 157.89 54.93 59.65 13.89%
EY 0.77 8.61 -0.76 1.11 0.63 1.82 1.68 -12.18%
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