[ICONIC] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -10.77%
YoY- -2.6%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 250,924 255,300 279,204 246,706 248,277 225,700 219,244 9.40%
PBT 16,693 18,014 23,620 29,365 33,261 27,388 18,512 -6.65%
Tax -4,658 -5,058 -6,752 -8,244 -9,592 -7,980 -5,848 -14.06%
NP 12,034 12,956 16,868 21,121 23,669 19,408 12,664 -3.34%
-
NP to SH 12,034 12,956 16,868 21,121 23,669 19,408 12,664 -3.34%
-
Tax Rate 27.90% 28.08% 28.59% 28.07% 28.84% 29.14% 31.59% -
Total Cost 238,889 242,344 262,336 225,585 224,608 206,292 206,580 10.16%
-
Net Worth 158,660 148,018 144,632 127,960 100,154 92,972 85,685 50.73%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 158,660 148,018 144,632 127,960 100,154 92,972 85,685 50.73%
NOSH 176,289 174,139 174,256 157,976 145,151 145,269 145,229 13.77%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.80% 5.07% 6.04% 8.56% 9.53% 8.60% 5.78% -
ROE 7.59% 8.75% 11.66% 16.51% 23.63% 20.88% 14.78% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 142.34 146.61 160.23 156.17 171.05 155.37 150.96 -3.84%
EPS 6.83 7.44 9.68 13.37 16.31 13.36 8.72 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.83 0.81 0.69 0.64 0.59 32.47%
Adjusted Per Share Value based on latest NOSH - 158,173
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.87 15.13 16.55 14.62 14.72 13.38 13.00 9.36%
EPS 0.71 0.77 1.00 1.25 1.40 1.15 0.75 -3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0877 0.0857 0.0758 0.0594 0.0551 0.0508 50.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.73 1.00 1.14 1.93 1.82 1.48 1.48 -
P/RPS 0.51 0.68 0.71 1.24 1.06 0.95 0.98 -35.27%
P/EPS 10.69 13.44 11.78 14.44 11.16 11.08 16.97 -26.49%
EY 9.35 7.44 8.49 6.93 8.96 9.03 5.89 36.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.18 1.37 2.38 2.64 2.31 2.51 -52.91%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 26/08/02 24/05/02 22/02/02 29/11/01 17/08/01 18/05/01 -
Price 0.71 1.07 1.08 1.17 2.38 1.93 1.59 -
P/RPS 0.50 0.73 0.67 0.75 1.39 1.24 1.05 -38.99%
P/EPS 10.40 14.38 11.16 8.75 14.60 14.45 18.23 -31.19%
EY 9.62 6.95 8.96 11.43 6.85 6.92 5.48 45.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.26 1.30 1.44 3.45 3.02 2.69 -55.78%

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