[IWCITY] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 114.68%
YoY- 106.62%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 121,027 111,678 100,484 51,753 32,131 32,697 33,141 136.95%
PBT 11,803 9,945 9,544 2,319 -14,334 -14,062 -35,074 -
Tax 482 527 -878 -187 -190 -231 715 -23.09%
NP 12,285 10,472 8,666 2,132 -14,524 -14,293 -34,359 -
-
NP to SH 12,285 10,472 8,666 2,132 -14,524 -14,293 -34,359 -
-
Tax Rate -4.08% -5.30% 9.20% 8.06% - - - -
Total Cost 108,742 101,206 91,818 49,621 46,655 46,990 67,500 37.38%
-
Net Worth 484,363 448,900 504,230 0 173,177 176,883 179,196 93.92%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 484,363 448,900 504,230 0 173,177 176,883 179,196 93.92%
NOSH 654,545 670,000 672,307 63,935,001 222,192 223,478 222,604 105.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.15% 9.38% 8.62% 4.12% -45.20% -43.71% -103.68% -
ROE 2.54% 2.33% 1.72% 0.00% -8.39% -8.08% -19.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.49 16.67 14.95 0.08 14.46 14.63 14.89 15.51%
EPS 1.88 1.56 1.29 0.00 -6.54 -6.40 -15.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.67 0.75 0.00 0.7794 0.7915 0.805 -5.45%
Adjusted Per Share Value based on latest NOSH - 63,935,001
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.14 12.12 10.91 5.62 3.49 3.55 3.60 136.87%
EPS 1.33 1.14 0.94 0.23 -1.58 -1.55 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.4873 0.5474 0.00 0.188 0.192 0.1945 93.94%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.37 0.44 0.52 0.44 0.25 0.23 0.27 -
P/RPS 2.00 2.64 3.48 543.57 1.73 1.57 1.81 6.87%
P/EPS 19.71 28.15 40.34 13,194.84 -3.82 -3.60 -1.75 -
EY 5.07 3.55 2.48 0.01 -26.15 -27.81 -57.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.69 0.00 0.32 0.29 0.34 29.28%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 27/02/04 18/12/03 29/08/03 26/05/03 21/03/03 29/11/02 -
Price 0.27 0.41 0.43 0.51 0.26 0.27 0.22 -
P/RPS 1.46 2.46 2.88 630.05 1.80 1.85 1.48 -0.90%
P/EPS 14.39 26.23 33.36 15,294.02 -3.98 -4.22 -1.43 -
EY 6.95 3.81 3.00 0.01 -25.14 -23.69 -70.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.61 0.57 0.00 0.33 0.34 0.27 21.12%

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