[ICONIC] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -19.29%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 263,866 255,203 248,691 261,506 261,696 246,706 230,440 9.45%
PBT 9,219 14,497 16,938 24,677 30,642 29,365 26,931 -51.09%
Tax -3,255 -4,732 -4,544 -6,783 -8,470 -8,244 -8,693 -48.08%
NP 5,964 9,765 12,394 17,894 22,172 21,121 18,238 -52.56%
-
NP to SH 5,964 9,765 12,394 17,894 22,172 21,121 18,238 -52.56%
-
Tax Rate 35.31% 32.64% 26.83% 27.49% 27.64% 28.07% 32.28% -
Total Cost 257,902 245,438 236,297 243,612 239,524 225,585 212,202 13.89%
-
Net Worth 170,181 169,578 0 0 144,632 128,120 100,236 42.36%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 170,181 169,578 0 0 144,632 128,120 100,236 42.36%
NOSH 189,090 188,421 180,709 173,923 174,256 158,173 145,270 19.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.26% 3.83% 4.98% 6.84% 8.47% 8.56% 7.91% -
ROE 3.50% 5.76% 0.00% 0.00% 15.33% 16.49% 18.19% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 139.54 135.44 137.62 150.36 150.18 155.97 158.63 -8.20%
EPS 3.15 5.18 6.86 10.29 12.72 13.35 12.55 -60.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.00 0.00 0.83 0.81 0.69 19.39%
Adjusted Per Share Value based on latest NOSH - 173,923
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 15.64 15.13 14.74 15.50 15.51 14.62 13.66 9.45%
EPS 0.35 0.58 0.73 1.06 1.31 1.25 1.08 -52.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.1005 0.00 0.00 0.0857 0.0759 0.0594 42.41%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.56 0.68 0.73 1.00 1.14 1.93 1.82 -
P/RPS 0.40 0.50 0.53 0.67 0.76 1.24 1.15 -50.57%
P/EPS 17.76 13.12 10.64 9.72 8.96 14.45 14.50 14.49%
EY 5.63 7.62 9.40 10.29 11.16 6.92 6.90 -12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.00 0.00 1.37 2.38 2.64 -61.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 29/11/01 -
Price 0.56 0.60 0.71 1.07 1.08 1.17 2.38 -
P/RPS 0.40 0.44 0.52 0.71 0.72 0.75 1.50 -58.60%
P/EPS 17.76 11.58 10.35 10.40 8.49 8.76 18.96 -4.26%
EY 5.63 8.64 9.66 9.62 11.78 11.41 5.27 4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.00 0.00 1.30 1.44 3.45 -68.18%

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