[IWCITY] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -41.74%
YoY- -841.76%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 13,851 2,570 28,723 6,614 8,284 17,188 19,783 -21.16%
PBT 1,085 -1,216 -3,253 -13,428 -9,180 -565 -3,034 -
Tax -557 34 -712 462 32 -155 1,504 -
NP 528 -1,182 -3,965 -12,966 -9,148 -720 -1,530 -
-
NP to SH 528 -1,182 -3,965 -12,966 -9,148 -720 -1,530 -
-
Tax Rate 51.34% - - - - - - -
Total Cost 13,323 3,752 32,688 19,580 17,432 17,908 21,313 -26.91%
-
Net Worth 462,000 459,666 466,397 475,731 487,448 484,363 448,900 1.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 462,000 459,666 466,397 475,731 487,448 484,363 448,900 1.93%
NOSH 660,000 656,666 666,282 668,350 667,737 654,545 670,000 -0.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.81% -45.99% -13.80% -196.04% -110.43% -4.19% -7.73% -
ROE 0.11% -0.26% -0.85% -2.73% -1.88% -0.15% -0.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.10 0.39 4.31 0.99 1.24 2.63 2.95 -20.29%
EPS 0.08 -0.18 -0.59 -1.94 -1.37 -0.11 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.7118 0.73 0.74 0.67 2.96%
Adjusted Per Share Value based on latest NOSH - 668,350
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.50 0.28 3.12 0.72 0.90 1.87 2.15 -21.35%
EPS 0.06 -0.13 -0.43 -1.41 -0.99 -0.08 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5016 0.499 0.5063 0.5165 0.5292 0.5258 0.4873 1.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.12 0.16 0.22 0.25 0.28 0.37 0.44 -
P/RPS 5.72 40.88 5.10 25.26 22.57 14.09 14.90 -47.20%
P/EPS 150.00 -88.89 -36.97 -12.89 -20.44 -336.36 -192.68 -
EY 0.67 -1.13 -2.70 -7.76 -4.89 -0.30 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.31 0.35 0.38 0.50 0.66 -59.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 12/05/05 28/02/05 23/11/04 20/08/04 20/05/04 27/02/04 -
Price 0.16 0.12 0.21 0.28 0.26 0.27 0.41 -
P/RPS 7.62 30.66 4.87 28.29 20.96 10.28 13.89 -33.01%
P/EPS 200.00 -66.67 -35.29 -14.43 -18.98 -245.45 -179.54 -
EY 0.50 -1.50 -2.83 -6.93 -5.27 -0.41 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.30 0.39 0.36 0.36 0.61 -47.83%

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