[ICONIC] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -85.4%
YoY- -49.3%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 246,706 186,208 112,850 54,811 220,233 176,001 105,703 75.68%
PBT 29,365 24,946 13,694 4,628 32,761 30,776 18,979 33.66%
Tax -8,244 -7,194 -3,990 -1,462 -11,077 -9,578 -5,938 24.37%
NP 21,121 17,752 9,704 3,166 21,684 21,198 13,041 37.79%
-
NP to SH 21,121 17,752 9,704 3,166 21,684 21,198 13,041 37.79%
-
Tax Rate 28.07% 28.84% 29.14% 31.59% 33.81% 31.12% 31.29% -
Total Cost 225,585 168,456 103,146 51,645 198,549 154,803 92,662 80.67%
-
Net Worth 127,960 100,154 92,972 85,685 10,015 18,980 19,850 245.19%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 127,960 100,154 92,972 85,685 10,015 18,980 19,850 245.19%
NOSH 157,976 145,151 145,269 145,229 17,570 17,574 17,566 330.73%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 8.56% 9.53% 8.60% 5.78% 9.85% 12.04% 12.34% -
ROE 16.51% 17.72% 10.44% 3.69% 216.51% 111.68% 65.70% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 156.17 128.29 77.68 37.74 1,253.42 1,001.46 601.72 -59.21%
EPS 13.37 12.23 6.68 2.18 14.93 14.60 8.98 30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.69 0.64 0.59 0.57 1.08 1.13 -19.85%
Adjusted Per Share Value based on latest NOSH - 145,229
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 14.62 11.04 6.69 3.25 13.05 10.43 6.27 75.56%
EPS 1.25 1.05 0.58 0.19 1.29 1.26 0.77 38.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0594 0.0551 0.0508 0.0059 0.0113 0.0118 244.39%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.93 1.82 1.48 1.48 1.39 1.85 1.83 -
P/RPS 1.24 1.42 1.91 3.92 0.11 0.18 0.30 156.88%
P/EPS 14.44 14.88 22.16 67.89 1.13 1.53 2.47 223.48%
EY 6.93 6.72 4.51 1.47 88.78 65.20 40.57 -69.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.64 2.31 2.51 2.44 1.71 1.62 29.14%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 29/11/01 17/08/01 18/05/01 22/02/01 20/11/00 24/08/00 -
Price 1.17 2.38 1.93 1.59 1.65 1.90 1.93 -
P/RPS 0.75 1.86 2.48 4.21 0.13 0.19 0.32 76.17%
P/EPS 8.75 19.46 28.89 72.94 1.34 1.58 2.60 124.07%
EY 11.43 5.14 3.46 1.37 74.79 63.48 38.46 -55.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 3.45 3.02 2.69 2.89 1.76 1.71 -10.79%

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