[IWCITY] QoQ 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- 69.42%
YoY- -159.15%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
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 9,485 13,851 2,570 28,723 6,614 8,284 17,188 -32.69%
PBT -1,405 1,085 -1,216 -3,253 -13,428 -9,180 -565 83.44%
Tax 459 -557 34 -712 462 32 -155 -
NP -946 528 -1,182 -3,965 -12,966 -9,148 -720 19.94%
-
NP to SH -946 528 -1,182 -3,965 -12,966 -9,148 -720 19.94%
-
Tax Rate - 51.34% - - - - - -
Total Cost 10,431 13,323 3,752 32,688 19,580 17,432 17,908 -30.23%
-
Net Worth 472,999 462,000 459,666 466,397 475,731 487,448 484,363 -1.56%
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 472,999 462,000 459,666 466,397 475,731 487,448 484,363 -1.56%
NOSH 675,714 660,000 656,666 666,282 668,350 667,737 654,545 2.14%
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 -9.97% 3.81% -45.99% -13.80% -196.04% -110.43% -4.19% -
ROE -0.20% 0.11% -0.26% -0.85% -2.73% -1.88% -0.15% -
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 1.40 2.10 0.39 4.31 0.99 1.24 2.63 -34.29%
EPS -0.14 0.08 -0.18 -0.59 -1.94 -1.37 -0.11 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.70 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 1.03 1.50 0.28 3.12 0.72 0.90 1.87 -32.78%
EPS -0.10 0.06 -0.13 -0.43 -1.41 -0.99 -0.08 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5135 0.5016 0.499 0.5063 0.5165 0.5292 0.5258 -1.56%
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 11.40 5.72 40.88 5.10 25.26 22.57 14.09 -13.16%
P/EPS -114.29 150.00 -88.89 -36.97 -12.89 -20.44 -336.36 -51.27%
EY -0.88 0.67 -1.13 -2.70 -7.76 -4.89 -0.30 104.78%
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 7.12 7.62 30.66 4.87 28.29 20.96 10.28 -21.70%
P/EPS -71.43 200.00 -66.67 -35.29 -14.43 -18.98 -245.45 -56.05%
EY -1.40 0.50 -1.50 -2.83 -6.93 -5.27 -0.41 126.58%
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