[ICONIC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -53.71%
YoY- 395.91%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 263,003 203,129 155,942 90,806 261,092 225,110 168,954 34.13%
PBT 3,768 5,385 4,376 2,780 6,672 4,851 2,662 25.93%
Tax -1,469 -1,560 -1,060 -717 -2,215 -1,696 -797 50.05%
NP 2,299 3,825 3,316 2,063 4,457 3,155 1,865 14.89%
-
NP to SH 2,299 3,825 3,316 2,063 4,457 3,155 1,865 14.89%
-
Tax Rate 38.99% 28.97% 24.22% 25.79% 33.20% 34.96% 29.94% -
Total Cost 260,704 199,304 152,626 88,743 256,635 221,955 167,089 34.34%
-
Net Worth 174,799 176,101 176,221 174,124 171,871 171,919 171,429 1.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 174,799 176,101 176,221 174,124 171,871 171,919 171,429 1.30%
NOSH 189,999 189,356 189,485 189,266 188,870 188,922 188,383 0.56%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.87% 1.88% 2.13% 2.27% 1.71% 1.40% 1.10% -
ROE 1.32% 2.17% 1.88% 1.18% 2.59% 1.84% 1.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 138.42 107.27 82.30 47.98 138.24 119.15 89.69 33.37%
EPS 1.21 2.02 1.75 1.09 2.36 1.67 0.99 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.93 0.92 0.91 0.91 0.91 0.72%
Adjusted Per Share Value based on latest NOSH - 189,266
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.59 12.04 9.24 5.38 15.48 13.34 10.01 34.18%
EPS 0.14 0.23 0.20 0.12 0.26 0.19 0.11 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.1044 0.1045 0.1032 0.1019 0.1019 0.1016 1.30%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.49 0.45 0.49 0.62 0.62 0.59 0.59 -
P/RPS 0.35 0.42 0.60 1.29 0.45 0.50 0.66 -34.35%
P/EPS 40.50 22.28 28.00 56.88 26.27 35.33 59.60 -22.61%
EY 2.47 4.49 3.57 1.76 3.81 2.83 1.68 29.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.53 0.67 0.68 0.65 0.65 -12.66%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 22/08/03 -
Price 1.06 0.47 0.44 0.56 0.62 0.57 0.70 -
P/RPS 0.77 0.44 0.53 1.17 0.45 0.48 0.78 -0.85%
P/EPS 87.60 23.27 25.14 51.38 26.27 34.13 70.71 15.27%
EY 1.14 4.30 3.98 1.95 3.81 2.93 1.41 -13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.51 0.47 0.61 0.68 0.63 0.77 30.49%

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