[ICONIC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -24.41%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 126,573 163,303 239,111 292,120 248,691 230,440 180,468 -5.73%
PBT 244 -3,179 7,206 6,829 16,938 26,931 18,563 -51.40%
Tax 803 47 -2,079 -2,934 -4,544 -8,693 2,635 -17.95%
NP 1,047 -3,132 5,127 3,895 12,394 18,238 21,198 -39.41%
-
NP to SH 962 -3,008 5,127 3,895 12,394 18,238 9,900 -32.18%
-
Tax Rate -329.10% - 28.85% 42.96% 26.83% 32.28% -14.19% -
Total Cost 125,526 166,435 233,984 288,225 236,297 212,202 159,270 -3.88%
-
Net Worth 174,238 175,004 175,322 172,632 0 100,236 18,965 44.69%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 174,238 175,004 175,322 172,632 0 100,236 18,965 44.69%
NOSH 187,352 190,222 188,518 189,705 180,709 145,270 17,560 48.34%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.83% -1.92% 2.14% 1.33% 4.98% 7.91% 11.75% -
ROE 0.55% -1.72% 2.92% 2.26% 0.00% 18.19% 52.20% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.56 85.85 126.84 153.99 137.62 158.63 1,027.69 -36.45%
EPS 0.51 -1.58 2.72 2.05 6.86 12.55 56.38 -54.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.93 0.91 0.00 0.69 1.08 -2.46%
Adjusted Per Share Value based on latest NOSH - 189,705
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.24 9.34 13.67 16.70 14.22 13.17 10.32 -5.73%
EPS 0.06 -0.17 0.29 0.22 0.71 1.04 0.57 -31.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0996 0.1001 0.1002 0.0987 0.00 0.0573 0.0108 44.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.61 0.46 0.45 0.59 0.73 1.82 1.85 -
P/RPS 0.90 0.54 0.35 0.38 0.53 1.15 0.18 30.75%
P/EPS 118.80 -29.09 16.55 28.74 10.64 14.50 3.28 81.84%
EY 0.84 -3.44 6.04 3.48 9.40 6.90 30.47 -45.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.48 0.65 0.00 2.64 1.71 -14.66%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 21/11/05 26/11/04 21/11/03 28/11/02 29/11/01 20/11/00 -
Price 0.59 0.41 0.47 0.57 0.71 2.38 1.90 -
P/RPS 0.87 0.48 0.37 0.37 0.52 1.50 0.18 30.01%
P/EPS 114.90 -25.93 17.28 27.76 10.35 18.96 3.37 80.02%
EY 0.87 -3.86 5.79 3.60 9.66 5.27 29.67 -44.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.45 0.51 0.63 0.00 3.45 1.76 -15.73%

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