[IWCITY] QoQ TTM 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- -152.48%
YoY- -381.14%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 51,758 46,191 60,809 51,869 103,314 121,027 111,678 -40.14%
PBT -16,812 -27,077 -26,426 -26,207 -10,161 11,803 9,945 -
Tax -773 -184 -373 1,843 511 482 527 -
NP -17,585 -27,261 -26,799 -24,364 -9,650 12,285 10,472 -
-
NP to SH -17,585 -27,261 -26,799 -24,364 -9,650 12,285 10,472 -
-
Tax Rate - - - - - -4.08% -5.30% -
Total Cost 69,343 73,452 87,608 76,233 112,964 108,742 101,206 -22.29%
-
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 -33.98% -59.02% -44.07% -46.97% -9.34% 10.15% 9.38% -
ROE -3.81% -5.93% -5.75% -5.12% -1.98% 2.54% 2.33% -
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 7.84 7.03 9.13 7.76 15.47 18.49 16.67 -39.55%
EPS -2.66 -4.15 -4.02 -3.65 -1.45 1.88 1.56 -
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 5.62 5.01 6.60 5.63 11.22 13.14 12.12 -40.11%
EPS -1.91 -2.96 -2.91 -2.65 -1.05 1.33 1.14 -
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 1.53 2.27 2.41 3.22 1.81 2.00 2.64 -30.51%
P/EPS -4.50 -3.85 -5.47 -6.86 -19.37 19.71 28.15 -
EY -22.20 -25.95 -18.28 -14.58 -5.16 5.07 3.55 -
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 2.04 1.71 2.30 3.61 1.68 1.46 2.46 -11.74%
P/EPS -6.01 -2.89 -5.22 -7.68 -17.99 14.39 26.23 -
EY -16.65 -34.60 -19.15 -13.02 -5.56 6.95 3.81 -
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