[ICONIC] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[ICONIC] ICONIC WORLDWIDE BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -13.6%
YoY- -71.2%
Quarter Report
Latest QR
Upcoming QR
ICONIC's Result
ICONIC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 142,521 174,386 248,080 296,507 261,506 227,380 114,655 3.69%
PBT -1,294 -1,266 8,386 8,153 24,677 27,476 5,658 -
Tax 817 -467 -2,478 -3,000 -6,783 -9,129 7,383 -30.69%
NP -477 -1,733 5,908 5,153 17,894 18,347 13,041 -
-
NP to SH -531 -1,643 5,908 5,153 17,894 18,347 759 -
-
Tax Rate - - 29.55% 36.80% 27.49% 33.23% -130.49% -
Total Cost 142,998 176,119 242,172 291,354 243,612 209,033 101,614 5.85%
-
Net Worth 176,559 174,800 176,559 171,245 0 92,984 19,856 43.91%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 176,559 174,800 176,559 171,245 0 92,984 19,856 43.91%
NOSH 189,848 190,000 189,848 188,181 173,923 145,288 17,572 48.65%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.33% -0.99% 2.38% 1.74% 6.84% 8.07% 11.37% -
ROE -0.30% -0.94% 3.35% 3.01% 0.00% 19.73% 3.82% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 75.07 91.78 130.67 157.56 150.36 156.50 652.48 -30.24%
EPS -0.28 -0.86 3.11 2.74 10.29 12.63 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.93 0.91 0.00 0.64 1.13 -3.19%
Adjusted Per Share Value based on latest NOSH - 188,181
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.45 10.34 14.70 17.58 15.50 13.48 6.80 3.68%
EPS -0.03 -0.10 0.35 0.31 1.06 1.09 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.1036 0.1047 0.1015 0.00 0.0551 0.0118 43.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.42 0.37 0.49 0.59 1.00 1.48 1.83 -
P/RPS 0.56 0.40 0.37 0.37 0.67 0.95 0.28 12.24%
P/EPS -150.16 -42.79 15.75 21.55 9.72 11.72 42.37 -
EY -0.67 -2.34 6.35 4.64 10.29 8.53 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.53 0.65 0.00 2.31 1.62 -19.21%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 27/08/04 22/08/03 26/08/02 17/08/01 24/08/00 -
Price 0.44 0.44 0.44 0.70 1.07 1.93 1.93 -
P/RPS 0.59 0.48 0.34 0.44 0.71 1.23 0.30 11.92%
P/EPS -157.31 -50.88 14.14 25.56 10.40 15.28 44.68 -
EY -0.64 -1.97 7.07 3.91 9.62 6.54 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.47 0.77 0.00 3.02 1.71 -19.35%

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