[ICONIC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -30.74%
YoY- -32.04%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 296,507 263,866 255,203 248,691 261,506 261,696 246,706 13.07%
PBT 8,153 9,219 14,497 16,938 24,677 30,642 29,365 -57.54%
Tax -3,000 -3,255 -4,732 -4,544 -6,783 -8,470 -8,244 -49.12%
NP 5,153 5,964 9,765 12,394 17,894 22,172 21,121 -61.05%
-
NP to SH 5,153 5,964 9,765 12,394 17,894 22,172 21,121 -61.05%
-
Tax Rate 36.80% 35.31% 32.64% 26.83% 27.49% 27.64% 28.07% -
Total Cost 291,354 257,902 245,438 236,297 243,612 239,524 225,585 18.65%
-
Net Worth 171,245 170,181 169,578 0 0 144,632 128,120 21.40%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 171,245 170,181 169,578 0 0 144,632 128,120 21.40%
NOSH 188,181 189,090 188,421 180,709 173,923 174,256 158,173 12.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.74% 2.26% 3.83% 4.98% 6.84% 8.47% 8.56% -
ROE 3.01% 3.50% 5.76% 0.00% 0.00% 15.33% 16.49% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 157.56 139.54 135.44 137.62 150.36 150.18 155.97 0.68%
EPS 2.74 3.15 5.18 6.86 10.29 12.72 13.35 -65.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.00 0.00 0.83 0.81 8.09%
Adjusted Per Share Value based on latest NOSH - 180,709
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.58 15.64 15.13 14.74 15.50 15.51 14.62 13.11%
EPS 0.31 0.35 0.58 0.73 1.06 1.31 1.25 -60.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1009 0.1005 0.00 0.00 0.0857 0.0759 21.44%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.59 0.56 0.68 0.73 1.00 1.14 1.93 -
P/RPS 0.37 0.40 0.50 0.53 0.67 0.76 1.24 -55.44%
P/EPS 21.55 17.76 13.12 10.64 9.72 8.96 14.45 30.62%
EY 4.64 5.63 7.62 9.40 10.29 11.16 6.92 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.76 0.00 0.00 1.37 2.38 -58.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 27/02/03 28/11/02 26/08/02 24/05/02 22/02/02 -
Price 0.70 0.56 0.60 0.71 1.07 1.08 1.17 -
P/RPS 0.44 0.40 0.44 0.52 0.71 0.72 0.75 -29.98%
P/EPS 25.56 17.76 11.58 10.35 10.40 8.49 8.76 104.59%
EY 3.91 5.63 8.64 9.66 9.62 11.78 11.41 -51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.62 0.67 0.00 0.00 1.30 1.44 -34.19%

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