[ICONIC] QoQ Cumulative 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- 18.98%
YoY- -2.6%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 188,193 127,650 69,801 246,706 186,208 112,850 54,811 127.42%
PBT 12,520 9,007 5,905 29,365 24,946 13,694 4,628 94.03%
Tax -3,494 -2,529 -1,688 -8,244 -7,194 -3,990 -1,462 78.65%
NP 9,026 6,478 4,217 21,121 17,752 9,704 3,166 100.93%
-
NP to SH 9,026 6,478 4,217 21,121 17,752 9,704 3,166 100.93%
-
Tax Rate 27.91% 28.08% 28.59% 28.07% 28.84% 29.14% 31.59% -
Total Cost 179,167 121,172 65,584 225,585 168,456 103,146 51,645 128.99%
-
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 5.69% 4.38% 2.92% 16.51% 17.72% 10.44% 3.69% -
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 106.75 73.30 40.06 156.17 128.29 77.68 37.74 99.87%
EPS 5.12 3.72 2.42 13.37 12.23 6.68 2.18 76.59%
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 11.16 7.57 4.14 14.62 11.04 6.69 3.25 127.43%
EPS 0.54 0.38 0.25 1.25 1.05 0.58 0.19 100.51%
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 0.68 1.36 2.85 1.24 1.42 1.91 3.92 -68.86%
P/EPS 14.26 26.88 47.11 14.44 14.88 22.16 67.89 -64.63%
EY 7.01 3.72 2.12 6.93 6.72 4.51 1.47 183.04%
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 0.67 1.46 2.70 0.75 1.86 2.48 4.21 -70.59%
P/EPS 13.87 28.76 44.63 8.75 19.46 28.89 72.94 -66.89%
EY 7.21 3.48 2.24 11.43 5.14 3.46 1.37 202.25%
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