[ICONIC] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 119.03%
YoY- 276.55%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 230,440 227,380 230,672 220,233 180,468 114,655 53,324 165.07%
PBT 26,931 27,476 31,196 32,761 18,563 5,658 -7,128 -
Tax -8,693 -9,129 -12,590 -11,077 2,635 7,383 13,372 -
NP 18,238 18,347 18,606 21,684 21,198 13,041 6,244 104.20%
-
NP to SH 18,238 18,347 18,606 21,684 9,900 759 -6,038 -
-
Tax Rate 32.28% 33.23% 40.36% 33.81% -14.19% -130.49% - -
Total Cost 212,202 209,033 212,066 198,549 159,270 101,614 47,080 172.61%
-
Net Worth 100,236 92,984 85,685 10,014 18,965 19,856 20,899 184.13%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 100,236 92,984 85,685 10,014 18,965 19,856 20,899 184.13%
NOSH 145,270 145,288 145,229 17,568 17,560 17,572 17,562 308.48%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.91% 8.07% 8.07% 9.85% 11.75% 11.37% 11.71% -
ROE 18.19% 19.73% 21.71% 216.54% 52.20% 3.82% -28.89% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 158.63 156.50 158.83 1,253.57 1,027.69 652.48 303.63 -35.10%
EPS 12.55 12.63 12.81 123.43 56.38 4.32 -34.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.59 0.57 1.08 1.13 1.19 -30.44%
Adjusted Per Share Value based on latest NOSH - 17,568
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 13.66 13.48 13.67 13.05 10.70 6.80 3.16 165.12%
EPS 1.08 1.09 1.10 1.29 0.59 0.04 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0551 0.0508 0.0059 0.0112 0.0118 0.0124 183.89%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.82 1.48 1.48 1.39 1.85 1.83 2.65 -
P/RPS 1.15 0.95 0.93 0.11 0.18 0.28 0.87 20.42%
P/EPS 14.50 11.72 11.55 1.13 3.28 42.37 -7.71 -
EY 6.90 8.53 8.66 88.80 30.47 2.36 -12.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.31 2.51 2.44 1.71 1.62 2.23 11.89%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 17/08/01 18/05/01 22/02/01 20/11/00 24/08/00 - -
Price 2.38 1.93 1.59 1.65 1.90 1.93 0.00 -
P/RPS 1.50 1.23 1.00 0.13 0.18 0.30 0.00 -
P/EPS 18.96 15.28 12.41 1.34 3.37 44.68 0.00 -
EY 5.27 6.54 8.06 74.80 29.67 2.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.02 2.69 2.89 1.76 1.71 0.00 -

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