[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -34.01%
YoY- -11.94%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 31,356 32,697 32,144 29,558 33,620 35,786 34,972 -7.02%
PBT -9,692 -14,061 -14,168 -12,038 -8,604 -28,128 -8,776 6.84%
Tax -440 -232 -441 12,038 8,604 28,128 8,776 -
NP -10,132 -14,293 -14,609 0 0 0 0 -
-
NP to SH -10,132 -14,293 -14,609 -12,340 -9,208 -29,713 -10,889 -4.69%
-
Tax Rate - - - - - - - -
Total Cost 41,488 46,990 46,753 29,558 33,620 35,786 34,972 12.07%
-
Net Worth 173,177 176,349 179,641 184,231 188,942 192,019 213,747 -13.10%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 173,177 176,349 179,641 184,231 188,942 192,019 213,747 -13.10%
NOSH 222,192 223,227 223,156 222,743 223,495 223,070 223,142 -0.28%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -32.31% -43.71% -45.45% 0.00% 0.00% 0.00% 0.00% -
ROE -5.85% -8.10% -8.13% -6.70% -4.87% -15.47% -5.09% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.11 14.65 14.40 13.27 15.04 16.04 15.67 -6.75%
EPS -4.56 -6.40 -6.55 -5.54 -4.12 -13.32 -4.88 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7794 0.79 0.805 0.8271 0.8454 0.8608 0.9579 -12.85%
Adjusted Per Share Value based on latest NOSH - 223,641
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.40 3.55 3.49 3.21 3.65 3.89 3.80 -7.15%
EPS -1.10 -1.55 -1.59 -1.34 -1.00 -3.23 -1.18 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1914 0.195 0.20 0.2051 0.2085 0.2321 -13.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.25 0.23 0.27 0.34 0.38 0.40 0.37 -
P/RPS 1.77 1.57 1.87 2.56 2.53 2.49 2.36 -17.46%
P/EPS -5.48 -3.59 -4.12 -6.14 -9.22 -3.00 -7.58 -19.46%
EY -18.24 -27.84 -24.25 -16.29 -10.84 -33.30 -13.19 24.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.41 0.45 0.46 0.39 -12.36%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 21/03/03 29/11/02 29/08/02 31/05/02 01/03/02 29/11/01 -
Price 0.26 0.27 0.22 0.32 0.42 0.36 0.47 -
P/RPS 1.84 1.84 1.53 2.41 2.79 2.24 3.00 -27.83%
P/EPS -5.70 -4.22 -3.36 -5.78 -10.19 -2.70 -9.63 -29.52%
EY -17.54 -23.71 -29.76 -17.31 -9.81 -37.00 -10.38 41.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.27 0.39 0.50 0.42 0.49 -23.18%

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