[IWCITY] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -68.07%
YoY- -25.99%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 13,851 8,284 25,997 6,375 7,811 16,181 0 -100.00%
PBT 1,085 -9,180 12,784 -3,869 -2,464 -2,948 0 -100.00%
Tax -557 32 3 3,869 2,464 -2,001 0 -100.00%
NP 528 -9,148 12,787 0 0 -4,949 0 -100.00%
-
NP to SH 528 -9,148 12,787 -3,869 -3,071 -4,949 0 -100.00%
-
Tax Rate 51.34% - -0.02% - - - - -
Total Cost 13,323 17,432 13,210 6,375 7,811 21,130 0 -100.00%
-
Net Worth 462,000 487,448 47,669,936 184,973 21,583,434 304,341 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 462,000 487,448 47,669,936 184,973 21,583,434 304,341 0 -100.00%
NOSH 660,000 667,737 63,935,001 223,641 222,463 222,927 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.81% -110.43% 49.19% 0.00% 0.00% -30.59% 0.00% -
ROE 0.11% -1.88% 0.03% -2.09% -0.01% -1.63% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2.10 1.24 0.04 2.85 3.51 7.26 0.00 -100.00%
EPS 0.08 -1.37 0.02 -1.73 -1.38 -2.22 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.7456 0.8271 97.02 1.3652 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 223,641
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1.50 0.90 2.82 0.69 0.85 1.76 0.00 -100.00%
EPS 0.06 -0.99 1.39 -0.42 -0.33 -0.54 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5016 0.5292 51.7517 0.2008 23.4315 0.3304 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.12 0.28 0.44 0.34 0.43 0.92 0.00 -
P/RPS 5.72 22.57 1,082.10 11.93 12.25 12.67 0.00 -100.00%
P/EPS 150.00 -20.44 2,200.00 -19.65 -31.15 -41.44 0.00 -100.00%
EY 0.67 -4.89 0.05 -5.09 -3.21 -2.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.38 0.59 0.41 0.00 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 10/08/05 20/08/04 29/08/03 29/08/02 30/08/01 30/08/00 - -
Price 0.16 0.26 0.51 0.32 0.53 0.76 0.00 -
P/RPS 7.62 20.96 1,254.25 11.23 15.09 10.47 0.00 -100.00%
P/EPS 200.00 -18.98 2,550.00 -18.50 -38.39 -34.23 0.00 -100.00%
EY 0.50 -5.27 0.04 -5.41 -2.60 -2.92 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.36 0.68 0.39 0.01 0.56 0.00 -100.00%

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