[IWCITY] YoY TTM 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- 20.84%
YoY- 173.27%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 64,486 34,241 60,809 111,678 32,697 35,374 57,202 2.01%
PBT 1,427 65 -26,426 9,945 -14,062 -31,030 -121,305 -
Tax -177 -324 -373 527 -231 4,972 121,305 -
NP 1,250 -259 -26,799 10,472 -14,293 -26,058 0 -
-
NP to SH 1,250 -259 -26,799 10,472 -14,293 -31,000 -124,264 -
-
Tax Rate 12.40% 498.46% - -5.30% - - - -
Total Cost 63,236 34,500 87,608 101,206 46,990 61,432 57,202 1.68%
-
Net Worth 459,133 471,723 466,397 448,900 176,883 191,986 221,942 12.87%
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 459,133 471,723 466,397 448,900 176,883 191,986 221,942 12.87%
NOSH 646,666 664,400 666,282 670,000 223,478 223,033 222,990 19.40%
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% -73.66% 0.00% -
ROE 0.27% -0.05% -5.75% 2.33% -8.08% -16.15% -55.99% -
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 9.97 5.15 9.13 16.67 14.63 15.86 25.65 -14.56%
EPS 0.19 -0.04 -4.02 1.56 -6.40 -13.90 -55.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.70 0.67 0.7915 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 12.12 3.55 3.84 6.21 2.01%
EPS 0.14 -0.03 -2.91 1.14 -1.55 -3.37 -13.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.5121 0.5063 0.4873 0.192 0.2084 0.2409 12.87%
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 5.31 2.33 2.41 2.64 1.57 2.52 1.83 19.41%
P/EPS 274.19 -307.83 -5.47 28.15 -3.60 -2.88 -0.84 -
EY 0.36 -0.32 -18.28 3.55 -27.81 -34.75 -118.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.17 0.31 0.66 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 10.43 2.72 2.30 2.46 1.85 2.27 2.22 29.40%
P/EPS 538.03 -359.14 -5.22 26.23 -4.22 -2.59 -1.02 -
EY 0.19 -0.28 -19.15 3.81 -23.69 -38.61 -97.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.20 0.30 0.61 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