[ICONIC] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 53.62%
YoY- -33.24%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 78,464 255,203 188,193 127,650 69,801 246,706 186,208 -43.82%
PBT 627 14,463 12,520 9,007 5,905 29,365 24,946 -91.43%
Tax -211 -4,721 -3,494 -2,529 -1,688 -8,244 -7,194 -90.50%
NP 416 9,742 9,026 6,478 4,217 21,121 17,752 -91.82%
-
NP to SH 416 9,742 9,026 6,478 4,217 21,121 17,752 -91.82%
-
Tax Rate 33.65% 32.64% 27.91% 28.08% 28.59% 28.07% 28.84% -
Total Cost 78,048 245,461 179,167 121,172 65,584 225,585 168,456 -40.15%
-
Net Worth 170,181 161,767 158,660 148,018 144,632 127,960 100,154 42.44%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 170,181 161,767 158,660 148,018 144,632 127,960 100,154 42.44%
NOSH 189,090 179,741 176,289 174,139 174,256 157,976 145,151 19.29%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.53% 3.82% 4.80% 5.07% 6.04% 8.56% 9.53% -
ROE 0.24% 6.02% 5.69% 4.38% 2.92% 16.51% 17.72% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 41.50 141.98 106.75 73.30 40.06 156.17 128.29 -52.90%
EPS 0.22 5.42 5.12 3.72 2.42 13.37 12.23 -93.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.85 0.83 0.81 0.69 19.39%
Adjusted Per Share Value based on latest NOSH - 173,923
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.65 15.13 11.16 7.57 4.14 14.62 11.04 -43.84%
EPS 0.02 0.58 0.54 0.38 0.25 1.25 1.05 -92.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.0959 0.094 0.0877 0.0857 0.0758 0.0594 42.41%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.56 0.68 0.73 1.00 1.14 1.93 1.82 -
P/RPS 1.35 0.48 0.68 1.36 2.85 1.24 1.42 -3.31%
P/EPS 254.55 12.55 14.26 26.88 47.11 14.44 14.88 565.06%
EY 0.39 7.97 7.01 3.72 2.12 6.93 6.72 -85.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.81 1.18 1.37 2.38 2.64 -61.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 29/11/01 -
Price 0.56 0.60 0.71 1.07 1.08 1.17 2.38 -
P/RPS 1.35 0.42 0.67 1.46 2.70 0.75 1.86 -19.25%
P/EPS 254.55 11.07 13.87 28.76 44.63 8.75 19.46 456.03%
EY 0.39 9.03 7.21 3.48 2.24 11.43 5.14 -82.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.79 1.26 1.30 1.44 3.45 -68.18%

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