[IWCITY] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -34.55%
YoY- 173.27%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 64,485 34,240 60,809 111,692 32,697 35,786 56,561 2.20%
PBT 1,428 66 -26,427 9,946 -14,061 -28,128 -107,232 -
Tax -179 -325 -372 527 -232 28,128 107,232 -
NP 1,249 -259 -26,799 10,473 -14,293 0 0 -
-
NP to SH 1,249 -259 -26,799 10,473 -14,293 -29,713 -110,165 -
-
Tax Rate 12.54% 492.42% - -5.30% - - - -
Total Cost 63,236 34,499 87,608 101,219 46,990 35,786 56,561 1.87%
-
Net Worth 487,533 433,099 475,005 502,978 176,349 192,019 221,968 14.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 487,533 433,099 475,005 502,978 176,349 192,019 221,968 14.00%
NOSH 686,666 610,000 669,021 670,638 223,227 223,070 223,016 20.60%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.94% -0.76% -44.07% 9.38% -43.71% 0.00% 0.00% -
ROE 0.26% -0.06% -5.64% 2.08% -8.10% -15.47% -49.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.39 5.61 9.09 16.65 14.65 16.04 25.36 -15.25%
EPS 0.19 0.04 -4.00 1.56 -6.40 -13.32 -49.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.75 0.79 0.8608 0.9953 -5.47%
Adjusted Per Share Value based on latest NOSH - 670,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.00 3.72 6.60 12.13 3.55 3.89 6.14 2.20%
EPS 0.14 -0.03 -2.91 1.14 -1.55 -3.23 -11.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.4702 0.5157 0.546 0.1914 0.2085 0.241 14.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.53 0.12 0.22 0.44 0.23 0.40 0.47 -
P/RPS 5.64 2.14 2.42 2.64 1.57 2.49 1.85 20.40%
P/EPS 291.38 -282.63 -5.49 28.18 -3.59 -3.00 -0.95 -
EY 0.34 -0.35 -18.21 3.55 -27.84 -33.30 -105.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.17 0.31 0.59 0.29 0.46 0.47 8.09%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 21/02/07 27/02/06 28/02/05 27/02/04 21/03/03 01/03/02 28/02/01 -
Price 1.04 0.14 0.21 0.41 0.27 0.36 0.57 -
P/RPS 11.07 2.49 2.31 2.46 1.84 2.24 2.25 30.39%
P/EPS 571.76 -329.73 -5.24 26.25 -4.22 -2.70 -1.15 -
EY 0.17 -0.30 -19.07 3.81 -23.71 -37.00 -86.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.20 0.30 0.55 0.34 0.42 0.57 16.96%

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