[IWCITY] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -6.61%
YoY- 69.16%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 51,753 32,131 32,697 33,141 32,573 34,009 35,374 28.96%
PBT 2,319 -14,334 -14,062 -35,074 -32,715 -31,310 -31,030 -
Tax -187 -190 -231 715 486 2,950 4,972 -
NP 2,132 -14,524 -14,293 -34,359 -32,229 -28,360 -26,058 -
-
NP to SH 2,132 -14,524 -14,293 -34,359 -32,229 -31,431 -31,000 -
-
Tax Rate 8.06% - - - - - - -
Total Cost 49,621 46,655 46,990 67,500 64,802 62,369 61,432 -13.30%
-
Net Worth 0 173,177 176,883 179,196 184,973 188,942 191,986 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 0 173,177 176,883 179,196 184,973 188,942 191,986 -
NOSH 63,935,001 222,192 223,478 222,604 223,641 223,495 223,033 4292.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.12% -45.20% -43.71% -103.68% -98.94% -83.39% -73.66% -
ROE 0.00% -8.39% -8.08% -19.17% -17.42% -16.64% -16.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.08 14.46 14.63 14.89 14.56 15.22 15.86 -97.08%
EPS 0.00 -6.54 -6.40 -15.43 -14.41 -14.06 -13.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7794 0.7915 0.805 0.8271 0.8454 0.8608 -
Adjusted Per Share Value based on latest NOSH - 222,604
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.62 3.49 3.55 3.60 3.54 3.69 3.84 28.99%
EPS 0.23 -1.58 -1.55 -3.73 -3.50 -3.41 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.188 0.192 0.1945 0.2008 0.2051 0.2084 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.44 0.25 0.23 0.27 0.34 0.38 0.40 -
P/RPS 543.57 1.73 1.57 1.81 2.33 2.50 2.52 3532.26%
P/EPS 13,194.84 -3.82 -3.60 -1.75 -2.36 -2.70 -2.88 -
EY 0.01 -26.15 -27.81 -57.17 -42.39 -37.01 -34.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.32 0.29 0.34 0.41 0.45 0.46 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 26/05/03 21/03/03 29/11/02 29/08/02 31/05/02 01/03/02 -
Price 0.51 0.26 0.27 0.22 0.32 0.42 0.36 -
P/RPS 630.05 1.80 1.85 1.48 2.20 2.76 2.27 4199.06%
P/EPS 15,294.02 -3.98 -4.22 -1.43 -2.22 -2.99 -2.59 -
EY 0.01 -25.14 -23.69 -70.16 -45.03 -33.48 -38.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.34 0.27 0.39 0.50 0.42 -

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