[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -34.55%
YoY- 173.27%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,781 50,944 68,752 111,692 122,546 67,702 31,356 22.94%
PBT -30,897 -19,490 -2,260 9,946 17,305 20,722 -9,692 116.14%
Tax 450 -246 -620 527 -1,302 -214 -440 -
NP -30,446 -19,736 -2,880 10,473 16,002 20,508 -10,132 107.81%
-
NP to SH -30,446 -19,736 -2,880 10,473 16,002 20,508 -10,132 107.81%
-
Tax Rate - - - -5.30% 7.52% 1.03% - -
Total Cost 73,227 70,680 71,632 101,219 106,544 47,194 41,488 45.89%
-
Net Worth 476,655 490,043 484,363 502,978 502,877 38,226,912 173,177 96.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 476,655 490,043 484,363 502,978 502,877 38,226,912 173,177 96.03%
NOSH 669,648 671,292 654,545 670,638 670,502 51,270,001 222,192 108.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -71.17% -38.74% -4.19% 9.38% 13.06% 30.29% -32.31% -
ROE -6.39% -4.03% -0.59% 2.08% 3.18% 0.05% -5.85% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.39 7.59 10.50 16.65 18.28 0.13 14.11 -40.94%
EPS -4.55 -2.94 -0.44 1.56 2.39 0.04 -4.56 -0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7118 0.73 0.74 0.75 0.75 0.7456 0.7794 -5.85%
Adjusted Per Share Value based on latest NOSH - 670,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.64 5.53 7.46 12.13 13.30 7.35 3.40 22.96%
EPS -3.31 -2.14 -0.31 1.14 1.74 2.23 -1.10 108.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.532 0.5258 0.546 0.5459 41.5001 0.188 96.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.25 0.28 0.37 0.44 0.52 0.44 0.25 -
P/RPS 3.91 3.69 3.52 2.64 2.85 333.21 1.77 69.37%
P/EPS -5.50 -9.52 -84.09 28.18 21.79 1,100.00 -5.48 0.24%
EY -18.19 -10.50 -1.19 3.55 4.59 0.09 -18.24 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.50 0.59 0.69 0.59 0.32 6.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 20/05/04 27/02/04 18/12/03 29/08/03 26/05/03 -
Price 0.28 0.26 0.27 0.41 0.43 0.51 0.26 -
P/RPS 4.38 3.43 2.57 2.46 2.35 386.22 1.84 77.99%
P/EPS -6.16 -8.84 -61.36 26.25 18.02 1,275.00 -5.70 5.29%
EY -16.24 -11.31 -1.63 3.81 5.55 0.08 -17.54 -4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.36 0.55 0.57 0.68 0.33 11.74%

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