[ICONIC] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 25.17%
YoY- 33.2%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 67,010 60,543 57,849 69,801 60,498 73,358 58,039 10.02%
PBT 1,943 3,513 3,101 5,905 4,419 11,252 9,066 -64.08%
Tax -1,227 -965 -841 -1,688 -1,050 -3,204 -2,528 -38.15%
NP 716 2,548 2,260 4,217 3,369 8,048 6,538 -77.01%
-
NP to SH 716 2,548 2,260 4,217 3,369 8,048 6,538 -77.01%
-
Tax Rate 63.15% 27.47% 27.12% 28.59% 23.76% 28.47% 27.88% -
Total Cost 66,294 57,995 55,589 65,584 57,129 65,310 51,501 18.27%
-
Net Worth 169,578 162,638 0 144,632 128,120 100,236 92,984 49.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 169,578 162,638 0 144,632 128,120 100,236 92,984 49.10%
NOSH 188,421 180,709 173,923 174,256 158,173 145,270 145,288 18.86%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.07% 4.21% 3.91% 6.04% 5.57% 10.97% 11.26% -
ROE 0.42% 1.57% 0.00% 2.92% 2.63% 8.03% 7.03% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 35.56 33.50 33.26 40.06 38.25 50.50 39.95 -7.44%
EPS 0.38 1.41 1.19 2.42 2.01 5.54 4.50 -80.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.00 0.83 0.81 0.69 0.64 25.44%
Adjusted Per Share Value based on latest NOSH - 174,256
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.97 3.59 3.43 4.14 3.59 4.35 3.44 9.99%
EPS 0.04 0.15 0.13 0.25 0.20 0.48 0.39 -77.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.0964 0.00 0.0857 0.0759 0.0594 0.0551 49.11%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.68 0.73 1.00 1.14 1.93 1.82 1.48 -
P/RPS 1.91 2.18 3.01 2.85 5.05 3.60 3.70 -35.57%
P/EPS 178.95 51.77 76.96 47.11 90.61 32.85 32.89 208.39%
EY 0.56 1.93 1.30 2.12 1.10 3.04 3.04 -67.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.00 1.37 2.38 2.64 2.31 -52.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 29/11/01 17/08/01 -
Price 0.60 0.71 1.07 1.08 1.17 2.38 1.93 -
P/RPS 1.69 2.12 3.22 2.70 3.06 4.71 4.83 -50.25%
P/EPS 157.89 50.35 82.34 44.63 54.93 42.96 42.89 137.84%
EY 0.63 1.99 1.21 2.24 1.82 2.33 2.33 -58.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.00 1.30 1.44 3.45 3.02 -63.25%

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