[ICONIC] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -19.63%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 261,420 129,808 134,650 311,884 337,908 255,300 225,700 2.47%
PBT -8,868 -11,182 -1,332 8,752 5,324 18,014 27,388 -
Tax 0 0 -116 -2,120 -1,594 -5,058 -7,980 -
NP -8,868 -11,182 -1,448 6,632 3,730 12,956 19,408 -
-
NP to SH -8,828 -11,064 -1,268 6,632 3,730 12,956 19,408 -
-
Tax Rate - - - 24.22% 29.94% 28.08% 29.14% -
Total Cost 270,288 140,990 136,098 305,252 334,178 242,344 206,292 4.60%
-
Net Worth 170,332 176,190 171,552 176,221 171,429 148,018 92,972 10.61%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 170,332 176,190 171,552 176,221 171,429 148,018 92,972 10.61%
NOSH 183,153 189,452 186,470 189,485 188,383 174,139 145,269 3.93%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -3.39% -8.61% -1.08% 2.13% 1.10% 5.07% 8.60% -
ROE -5.18% -6.28% -0.74% 3.76% 2.18% 8.75% 20.88% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 142.73 68.52 72.21 164.60 179.37 146.61 155.37 -1.40%
EPS -4.82 -5.84 -0.68 3.50 1.98 7.44 13.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.92 0.93 0.91 0.85 0.64 6.42%
Adjusted Per Share Value based on latest NOSH - 189,848
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.50 7.69 7.98 18.49 20.03 15.13 13.38 2.48%
EPS -0.52 -0.66 -0.08 0.39 0.22 0.77 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.1044 0.1017 0.1045 0.1016 0.0877 0.0551 10.62%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.70 0.42 0.37 0.49 0.59 1.00 1.48 -
P/RPS 0.49 0.61 0.51 0.30 0.33 0.68 0.95 -10.44%
P/EPS -14.52 -7.19 -54.41 14.00 29.80 13.44 11.08 -
EY -6.89 -13.90 -1.84 7.14 3.36 7.44 9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.45 0.40 0.53 0.65 1.18 2.31 -17.08%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 26/08/05 27/08/04 22/08/03 26/08/02 17/08/01 -
Price 0.50 0.44 0.44 0.44 0.70 1.07 1.93 -
P/RPS 0.35 0.64 0.61 0.27 0.39 0.73 1.24 -19.00%
P/EPS -10.37 -7.53 -64.71 12.57 35.35 14.38 14.45 -
EY -9.64 -13.27 -1.55 7.95 2.83 6.95 6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.48 0.47 0.77 1.26 3.02 -24.93%

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