[ICONIC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.35%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 67,325 33,954 263,003 203,129 155,942 90,806 261,092 -59.52%
PBT -666 -962 3,768 5,385 4,376 2,780 6,672 -
Tax -58 38 -1,469 -1,560 -1,060 -717 -2,215 -91.20%
NP -724 -924 2,299 3,825 3,316 2,063 4,457 -
-
NP to SH -634 -881 2,299 3,825 3,316 2,063 4,457 -
-
Tax Rate - - 38.99% 28.97% 24.22% 25.79% 33.20% -
Total Cost 68,049 34,878 260,704 199,304 152,626 88,743 256,635 -58.75%
-
Net Worth 171,552 172,451 174,799 176,101 176,221 174,124 171,871 -0.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 171,552 172,451 174,799 176,101 176,221 174,124 171,871 -0.12%
NOSH 186,470 187,446 189,999 189,356 189,485 189,266 188,870 -0.84%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.08% -2.72% 0.87% 1.88% 2.13% 2.27% 1.71% -
ROE -0.37% -0.51% 1.32% 2.17% 1.88% 1.18% 2.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.10 18.11 138.42 107.27 82.30 47.98 138.24 -59.17%
EPS -0.34 -0.47 1.21 2.02 1.75 1.09 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.92 0.93 0.93 0.92 0.91 0.73%
Adjusted Per Share Value based on latest NOSH - 188,518
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.99 2.01 15.59 12.04 9.24 5.38 15.48 -59.53%
EPS -0.04 -0.05 0.14 0.23 0.20 0.12 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1017 0.1022 0.1036 0.1044 0.1045 0.1032 0.1019 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.37 0.47 0.49 0.45 0.49 0.62 0.62 -
P/RPS 1.02 2.59 0.35 0.42 0.60 1.29 0.45 72.64%
P/EPS -108.82 -100.00 40.50 22.28 28.00 56.88 26.27 -
EY -0.92 -1.00 2.47 4.49 3.57 1.76 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.53 0.48 0.53 0.67 0.68 -29.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.44 0.37 1.06 0.47 0.44 0.56 0.62 -
P/RPS 1.22 2.04 0.77 0.44 0.53 1.17 0.45 94.54%
P/EPS -129.41 -78.72 87.60 23.27 25.14 51.38 26.27 -
EY -0.77 -1.27 1.14 4.30 3.98 1.95 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 1.15 0.51 0.47 0.61 0.68 -20.73%

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