[ICONIC] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -1.39%
YoY- 2317.26%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 261,696 246,706 230,440 227,380 230,672 220,233 180,468 28.14%
PBT 30,642 29,365 26,931 27,476 31,196 32,761 18,563 39.71%
Tax -8,470 -8,244 -8,693 -9,129 -12,590 -11,077 2,635 -
NP 22,172 21,121 18,238 18,347 18,606 21,684 21,198 3.04%
-
NP to SH 22,172 21,121 18,238 18,347 18,606 21,684 9,900 71.26%
-
Tax Rate 27.64% 28.07% 32.28% 33.23% 40.36% 33.81% -14.19% -
Total Cost 239,524 225,585 212,202 209,033 212,066 198,549 159,270 31.29%
-
Net Worth 144,632 128,120 100,236 92,984 85,685 10,014 18,965 287.92%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 144,632 128,120 100,236 92,984 85,685 10,014 18,965 287.92%
NOSH 174,256 158,173 145,270 145,288 145,229 17,568 17,560 362.43%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 8.47% 8.56% 7.91% 8.07% 8.07% 9.85% 11.75% -
ROE 15.33% 16.49% 18.19% 19.73% 21.71% 216.54% 52.20% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 150.18 155.97 158.63 156.50 158.83 1,253.57 1,027.69 -72.28%
EPS 12.72 13.35 12.55 12.63 12.81 123.43 56.38 -62.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.69 0.64 0.59 0.57 1.08 -16.11%
Adjusted Per Share Value based on latest NOSH - 145,288
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 15.51 14.62 13.66 13.48 13.67 13.05 10.70 28.11%
EPS 1.31 1.25 1.08 1.09 1.10 1.29 0.59 70.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0759 0.0594 0.0551 0.0508 0.0059 0.0112 288.78%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.14 1.93 1.82 1.48 1.48 1.39 1.85 -
P/RPS 0.76 1.24 1.15 0.95 0.93 0.11 0.18 161.46%
P/EPS 8.96 14.45 14.50 11.72 11.55 1.13 3.28 95.53%
EY 11.16 6.92 6.90 8.53 8.66 88.80 30.47 -48.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.38 2.64 2.31 2.51 2.44 1.71 -13.75%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 22/02/02 29/11/01 17/08/01 18/05/01 22/02/01 20/11/00 -
Price 1.08 1.17 2.38 1.93 1.59 1.65 1.90 -
P/RPS 0.72 0.75 1.50 1.23 1.00 0.13 0.18 152.19%
P/EPS 8.49 8.76 18.96 15.28 12.41 1.34 3.37 85.25%
EY 11.78 11.41 5.27 6.54 8.06 74.80 29.67 -46.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.44 3.45 3.02 2.69 2.89 1.76 -18.30%

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