[ICONIC] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -0.59%
YoY- 84.22%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 261,506 261,696 246,706 230,440 227,380 230,672 220,233 12.16%
PBT 24,677 30,642 29,365 26,931 27,476 31,196 32,761 -17.25%
Tax -6,783 -8,470 -8,244 -8,693 -9,129 -12,590 -11,077 -27.95%
NP 17,894 22,172 21,121 18,238 18,347 18,606 21,684 -12.05%
-
NP to SH 17,894 22,172 21,121 18,238 18,347 18,606 21,684 -12.05%
-
Tax Rate 27.49% 27.64% 28.07% 32.28% 33.23% 40.36% 33.81% -
Total Cost 243,612 239,524 225,585 212,202 209,033 212,066 198,549 14.65%
-
Net Worth 0 144,632 128,120 100,236 92,984 85,685 10,014 -
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 0 144,632 128,120 100,236 92,984 85,685 10,014 -
NOSH 173,923 174,256 158,173 145,270 145,288 145,229 17,568 362.99%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.84% 8.47% 8.56% 7.91% 8.07% 8.07% 9.85% -
ROE 0.00% 15.33% 16.49% 18.19% 19.73% 21.71% 216.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 150.36 150.18 155.97 158.63 156.50 158.83 1,253.57 -75.77%
EPS 10.29 12.72 13.35 12.55 12.63 12.81 123.43 -81.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.83 0.81 0.69 0.64 0.59 0.57 -
Adjusted Per Share Value based on latest NOSH - 145,270
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 15.50 15.51 14.62 13.66 13.48 13.67 13.05 12.18%
EPS 1.06 1.31 1.25 1.08 1.09 1.10 1.29 -12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0857 0.0759 0.0594 0.0551 0.0508 0.0059 -
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.00 1.14 1.93 1.82 1.48 1.48 1.39 -
P/RPS 0.67 0.76 1.24 1.15 0.95 0.93 0.11 234.62%
P/EPS 9.72 8.96 14.45 14.50 11.72 11.55 1.13 321.47%
EY 10.29 11.16 6.92 6.90 8.53 8.66 88.80 -76.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.37 2.38 2.64 2.31 2.51 2.44 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 24/05/02 22/02/02 29/11/01 17/08/01 18/05/01 22/02/01 -
Price 1.07 1.08 1.17 2.38 1.93 1.59 1.65 -
P/RPS 0.71 0.72 0.75 1.50 1.23 1.00 0.13 211.09%
P/EPS 10.40 8.49 8.76 18.96 15.28 12.41 1.34 293.47%
EY 9.62 11.78 11.41 5.27 6.54 8.06 74.80 -74.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.30 1.44 3.45 3.02 2.69 2.89 -

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