[ICONIC] QoQ Annualized Quarter 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- -82.92%
YoY- -90.14%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 261,092 300,146 337,908 313,856 255,203 250,924 255,300 1.50%
PBT 6,672 6,468 5,324 2,508 14,463 16,693 18,014 -48.33%
Tax -2,215 -2,261 -1,594 -844 -4,721 -4,658 -5,058 -42.24%
NP 4,457 4,206 3,730 1,664 9,742 12,034 12,956 -50.80%
-
NP to SH 4,457 4,206 3,730 1,664 9,742 12,034 12,956 -50.80%
-
Tax Rate 33.20% 34.96% 29.94% 33.65% 32.64% 27.90% 28.08% -
Total Cost 256,635 295,940 334,178 312,192 245,461 238,889 242,344 3.88%
-
Net Worth 171,871 171,919 171,429 170,181 161,767 158,660 148,018 10.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 171,871 171,919 171,429 170,181 161,767 158,660 148,018 10.44%
NOSH 188,870 188,922 188,383 189,090 179,741 176,289 174,139 5.54%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.71% 1.40% 1.10% 0.53% 3.82% 4.80% 5.07% -
ROE 2.59% 2.45% 2.18% 0.98% 6.02% 7.59% 8.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.24 158.87 179.37 165.98 141.98 142.34 146.61 -3.83%
EPS 2.36 2.23 1.98 0.88 5.42 6.83 7.44 -53.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.90 0.90 0.85 4.63%
Adjusted Per Share Value based on latest NOSH - 189,090
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.48 17.79 20.03 18.60 15.13 14.87 15.13 1.53%
EPS 0.26 0.25 0.22 0.10 0.58 0.71 0.77 -51.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1019 0.1019 0.1016 0.1009 0.0959 0.094 0.0877 10.49%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.62 0.59 0.59 0.56 0.68 0.73 1.00 -
P/RPS 0.45 0.37 0.33 0.34 0.48 0.51 0.68 -24.00%
P/EPS 26.27 26.50 29.80 63.64 12.55 10.69 13.44 56.13%
EY 3.81 3.77 3.36 1.57 7.97 9.35 7.44 -35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.65 0.62 0.76 0.81 1.18 -30.68%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 22/08/03 23/05/03 27/02/03 28/11/02 26/08/02 -
Price 0.62 0.57 0.70 0.56 0.60 0.71 1.07 -
P/RPS 0.45 0.36 0.39 0.34 0.42 0.50 0.73 -27.50%
P/EPS 26.27 25.60 35.35 63.64 11.07 10.40 14.38 49.27%
EY 3.81 3.91 2.83 1.57 9.03 9.62 6.95 -32.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.77 0.62 0.67 0.79 1.26 -33.63%

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