[ICONIC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -38.92%
YoY- -73.1%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 150,618 206,151 273,434 263,866 261,696 230,672 53,324 18.88%
PBT 1,541 34 8,825 9,219 30,642 31,196 -7,128 -
Tax 721 -714 -2,721 -3,255 -8,470 -12,590 13,372 -38.52%
NP 2,262 -680 6,104 5,964 22,172 18,606 6,244 -15.56%
-
NP to SH 2,222 -637 6,104 5,964 22,172 18,606 -6,038 -
-
Tax Rate -46.79% 2,100.00% 30.83% 35.31% 27.64% 40.36% - -
Total Cost 148,356 206,831 267,330 257,902 239,524 212,066 47,080 21.07%
-
Net Worth 177,777 172,451 174,124 170,181 144,632 85,685 20,899 42.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 177,777 172,451 174,124 170,181 144,632 85,685 20,899 42.85%
NOSH 189,124 187,446 189,266 189,090 174,256 145,229 17,562 48.57%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.50% -0.33% 2.23% 2.26% 8.47% 8.07% 11.71% -
ROE 1.25% -0.37% 3.51% 3.50% 15.33% 21.71% -28.89% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 79.64 109.98 144.47 139.54 150.18 158.83 303.63 -19.98%
EPS 1.17 -0.34 3.23 3.15 12.72 12.81 -34.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.92 0.90 0.83 0.59 1.19 -3.85%
Adjusted Per Share Value based on latest NOSH - 189,090
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.93 12.22 16.21 15.64 15.51 13.67 3.16 18.89%
EPS 0.13 -0.04 0.36 0.35 1.31 1.10 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.1022 0.1032 0.1009 0.0857 0.0508 0.0124 42.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.37 0.47 0.62 0.56 1.14 1.48 2.65 -
P/RPS 0.46 0.43 0.43 0.40 0.76 0.93 0.87 -10.07%
P/EPS 31.49 -138.30 19.22 17.76 8.96 11.55 -7.71 -
EY 3.18 -0.72 5.20 5.63 11.16 8.66 -12.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.67 0.62 1.37 2.51 2.23 -25.20%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 28/05/04 23/05/03 24/05/02 18/05/01 - -
Price 0.38 0.37 0.56 0.56 1.08 1.59 0.00 -
P/RPS 0.48 0.34 0.39 0.40 0.72 1.00 0.00 -
P/EPS 32.34 -108.88 17.36 17.76 8.49 12.41 0.00 -
EY 3.09 -0.92 5.76 5.63 11.78 8.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.61 0.62 1.30 2.69 0.00 -

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