[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 11.98%
YoY- -355.89%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 34,540 32,840 10,280 60,809 42,781 50,944 68,752 -36.77%
PBT -2,046 -262 -4,864 -26,427 -30,897 -19,490 -2,260 -6.41%
Tax -86 -1,048 136 -372 450 -246 -620 -73.17%
NP -2,133 -1,310 -4,728 -26,799 -30,446 -19,736 -2,880 -18.12%
-
NP to SH -2,133 -1,310 -4,728 -26,799 -30,446 -19,736 -2,880 -18.12%
-
Tax Rate - - - - - - - -
Total Cost 36,673 34,150 15,008 87,608 73,227 70,680 71,632 -35.97%
-
Net Worth 466,666 457,799 459,666 475,005 476,655 490,043 484,363 -2.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 466,666 457,799 459,666 475,005 476,655 490,043 484,363 -2.44%
NOSH 666,666 653,999 656,666 669,021 669,648 671,292 654,545 1.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.18% -3.99% -45.99% -44.07% -71.17% -38.74% -4.19% -
ROE -0.46% -0.29% -1.03% -5.64% -6.39% -4.03% -0.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.18 5.02 1.57 9.09 6.39 7.59 10.50 -37.53%
EPS -0.32 -0.20 -0.72 -4.00 -4.55 -2.94 -0.44 -19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.71 0.7118 0.73 0.74 -3.63%
Adjusted Per Share Value based on latest NOSH - 666,282
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.75 3.57 1.12 6.60 4.64 5.53 7.46 -36.75%
EPS -0.23 -0.14 -0.51 -2.91 -3.31 -2.14 -0.31 -18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5066 0.497 0.499 0.5157 0.5175 0.532 0.5258 -2.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.16 0.12 0.16 0.22 0.25 0.28 0.37 -
P/RPS 3.09 2.39 10.22 2.42 3.91 3.69 3.52 -8.31%
P/EPS -50.00 -59.91 -22.22 -5.49 -5.50 -9.52 -84.09 -29.26%
EY -2.00 -1.67 -4.50 -18.21 -18.19 -10.50 -1.19 41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.23 0.31 0.35 0.38 0.50 -40.38%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 02/12/05 10/08/05 12/05/05 28/02/05 23/11/04 20/08/04 20/05/04 -
Price 0.10 0.16 0.12 0.21 0.28 0.26 0.27 -
P/RPS 1.93 3.19 7.67 2.31 4.38 3.43 2.57 -17.36%
P/EPS -31.25 -79.88 -16.67 -5.24 -6.16 -8.84 -61.36 -36.19%
EY -3.20 -1.25 -6.00 -19.07 -16.24 -11.31 -1.63 56.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.23 0.17 0.30 0.39 0.36 0.36 -46.69%

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