[ICONIC] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 36.95%
YoY- 2.35%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 140,837 150,618 206,151 273,434 263,866 261,696 230,672 -7.89%
PBT 1,627 1,541 34 8,825 9,219 30,642 31,196 -38.86%
Tax -2,693 721 -714 -2,721 -3,255 -8,470 -12,590 -22.65%
NP -1,066 2,262 -680 6,104 5,964 22,172 18,606 -
-
NP to SH -874 2,222 -637 6,104 5,964 22,172 18,606 -
-
Tax Rate 165.52% -46.79% 2,100.00% 30.83% 35.31% 27.64% 40.36% -
Total Cost 141,903 148,356 206,831 267,330 257,902 239,524 212,066 -6.47%
-
Net Worth 172,815 177,777 172,451 174,124 170,181 144,632 85,685 12.39%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 172,815 177,777 172,451 174,124 170,181 144,632 85,685 12.39%
NOSH 183,846 189,124 187,446 189,266 189,090 174,256 145,229 4.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.76% 1.50% -0.33% 2.23% 2.26% 8.47% 8.07% -
ROE -0.51% 1.25% -0.37% 3.51% 3.50% 15.33% 21.71% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 76.61 79.64 109.98 144.47 139.54 150.18 158.83 -11.43%
EPS -0.48 1.17 -0.34 3.23 3.15 12.72 12.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.92 0.92 0.90 0.83 0.59 8.06%
Adjusted Per Share Value based on latest NOSH - 189,266
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.05 8.61 11.79 15.63 15.09 14.96 13.19 -7.89%
EPS -0.05 0.13 -0.04 0.35 0.34 1.27 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0988 0.1016 0.0986 0.0996 0.0973 0.0827 0.049 12.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.37 0.47 0.62 0.56 1.14 1.48 -
P/RPS 1.04 0.46 0.43 0.43 0.40 0.76 0.93 1.87%
P/EPS -168.28 31.49 -138.30 19.22 17.76 8.96 11.55 -
EY -0.59 3.18 -0.72 5.20 5.63 11.16 8.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.39 0.51 0.67 0.62 1.37 2.51 -16.50%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 27/05/05 28/05/04 23/05/03 24/05/02 18/05/01 -
Price 0.67 0.38 0.37 0.56 0.56 1.08 1.59 -
P/RPS 0.87 0.48 0.34 0.39 0.40 0.72 1.00 -2.29%
P/EPS -140.93 32.34 -108.88 17.36 17.76 8.49 12.41 -
EY -0.71 3.09 -0.92 5.76 5.63 11.78 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.40 0.40 0.61 0.62 1.30 2.69 -19.90%

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