[IWCITY] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -106.87%
YoY- 71.58%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,809 32,086 25,472 17,188 111,692 91,910 33,851 47.51%
PBT -26,427 -23,173 -9,745 -565 9,946 12,979 10,361 -
Tax -372 338 -123 -155 527 -977 -107 128.62%
NP -26,799 -22,835 -9,868 -720 10,473 12,002 10,254 -
-
NP to SH -26,799 -22,835 -9,868 -720 10,473 12,002 10,254 -
-
Tax Rate - - - - -5.30% 7.53% 1.03% -
Total Cost 87,608 54,921 35,340 17,908 101,219 79,908 23,597 138.81%
-
Net Worth 475,005 476,655 490,043 484,363 502,978 502,877 38,226,912 -94.56%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 475,005 476,655 490,043 484,363 502,978 502,877 38,226,912 -94.56%
NOSH 669,021 669,648 671,292 654,545 670,638 670,502 51,270,001 -94.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -44.07% -71.17% -38.74% -4.19% 9.38% 13.06% 30.29% -
ROE -5.64% -4.79% -2.01% -0.15% 2.08% 2.39% 0.03% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.09 4.79 3.79 2.63 16.65 13.71 0.07 2426.81%
EPS -4.00 -3.41 -1.47 -0.11 1.56 1.79 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.7118 0.73 0.74 0.75 0.75 0.7456 -3.19%
Adjusted Per Share Value based on latest NOSH - 654,545
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.60 3.48 2.77 1.87 12.13 9.98 3.67 47.62%
EPS -2.91 -2.48 -1.07 -0.08 1.14 1.30 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5157 0.5175 0.532 0.5258 0.546 0.5459 41.5001 -94.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.22 0.25 0.28 0.37 0.44 0.52 0.44 -
P/RPS 2.42 5.22 7.38 14.09 2.64 3.79 666.41 -97.59%
P/EPS -5.49 -7.33 -19.05 -336.36 28.18 29.05 2,200.00 -
EY -18.21 -13.64 -5.25 -0.30 3.55 3.44 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.38 0.50 0.59 0.69 0.59 -34.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 20/08/04 20/05/04 27/02/04 18/12/03 29/08/03 -
Price 0.21 0.28 0.26 0.27 0.41 0.43 0.51 -
P/RPS 2.31 5.84 6.85 10.28 2.46 3.14 772.44 -97.88%
P/EPS -5.24 -8.21 -17.69 -245.45 26.25 24.02 2,550.00 -
EY -19.07 -12.18 -5.65 -0.41 3.81 4.16 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.36 0.36 0.55 0.57 0.68 -41.90%

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