[ICONIC] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 53.25%
YoY- -25.59%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 279,204 246,706 248,277 225,700 219,244 220,233 234,668 12.29%
PBT 23,620 29,365 33,261 27,388 18,512 32,761 41,034 -30.82%
Tax -6,752 -8,244 -9,592 -7,980 -5,848 -11,077 -12,770 -34.63%
NP 16,868 21,121 23,669 19,408 12,664 21,684 28,264 -29.13%
-
NP to SH 16,868 21,121 23,669 19,408 12,664 21,684 28,264 -29.13%
-
Tax Rate 28.59% 28.07% 28.84% 29.14% 31.59% 33.81% 31.12% -
Total Cost 262,336 225,585 224,608 206,292 206,580 198,549 206,404 17.35%
-
Net Worth 144,632 127,960 100,154 92,972 85,685 10,015 18,980 287.71%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 144,632 127,960 100,154 92,972 85,685 10,015 18,980 287.71%
NOSH 174,256 157,976 145,151 145,269 145,229 17,570 17,574 362.18%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 6.04% 8.56% 9.53% 8.60% 5.78% 9.85% 12.04% -
ROE 11.66% 16.51% 23.63% 20.88% 14.78% 216.51% 148.91% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 160.23 156.17 171.05 155.37 150.96 1,253.42 1,335.28 -75.70%
EPS 9.68 13.37 16.31 13.36 8.72 14.93 19.47 -37.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.69 0.64 0.59 0.57 1.08 -16.11%
Adjusted Per Share Value based on latest NOSH - 145,288
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 16.55 14.62 14.72 13.38 13.00 13.05 13.91 12.29%
EPS 1.00 1.25 1.40 1.15 0.75 1.29 1.68 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0758 0.0594 0.0551 0.0508 0.0059 0.0113 286.48%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.14 1.93 1.82 1.48 1.48 1.39 1.85 -
P/RPS 0.71 1.24 1.06 0.95 0.98 0.11 0.14 195.47%
P/EPS 11.78 14.44 11.16 11.08 16.97 1.13 1.15 372.33%
EY 8.49 6.93 8.96 9.03 5.89 88.78 86.93 -78.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.38 2.64 2.31 2.51 2.44 1.71 -13.75%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 22/02/02 29/11/01 17/08/01 18/05/01 22/02/01 20/11/00 -
Price 1.08 1.17 2.38 1.93 1.59 1.65 1.90 -
P/RPS 0.67 0.75 1.39 1.24 1.05 0.13 0.14 184.25%
P/EPS 11.16 8.75 14.60 14.45 18.23 1.34 1.18 347.83%
EY 8.96 11.43 6.85 6.92 5.48 74.79 84.64 -77.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.44 3.45 3.02 2.69 2.89 1.76 -18.30%

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