[IWCITY] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 17.31%
YoY- 184.58%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 64,522 45,346 46,191 121,027 32,131 34,009 46,756 5.51%
PBT 1,278 1,695 -27,077 11,803 -14,334 -31,310 -122,835 -
Tax 276 -571 -184 482 -190 2,950 122,835 -63.79%
NP 1,554 1,124 -27,261 12,285 -14,524 -28,360 0 -
-
NP to SH 1,554 1,124 -27,261 12,285 -14,524 -31,431 -125,757 -
-
Tax Rate -21.60% 33.69% - -4.08% - - - -
Total Cost 62,968 44,222 73,452 108,742 46,655 62,369 46,756 5.08%
-
Net Worth 448,187 475,699 459,666 484,363 173,177 188,942 21,871,438 -47.67%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 448,187 475,699 459,666 484,363 173,177 188,942 21,871,438 -47.67%
NOSH 631,250 670,000 656,666 654,545 222,192 223,495 221,999 19.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.41% 2.48% -59.02% 10.15% -45.20% -83.39% 0.00% -
ROE 0.35% 0.24% -5.93% 2.54% -8.39% -16.64% -0.57% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.22 6.77 7.03 18.49 14.46 15.22 21.06 -11.34%
EPS 0.25 0.17 -4.15 1.88 -6.54 -14.06 -56.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.70 0.74 0.7794 0.8454 98.52 -56.03%
Adjusted Per Share Value based on latest NOSH - 654,545
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.00 4.92 5.01 13.14 3.49 3.69 5.08 5.48%
EPS 0.17 0.12 -2.96 1.33 -1.58 -3.41 -13.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4866 0.5164 0.499 0.5258 0.188 0.2051 23.7442 -47.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.68 0.14 0.16 0.37 0.25 0.38 0.40 -
P/RPS 16.44 2.07 2.27 2.00 1.73 2.50 1.90 43.25%
P/EPS 682.43 83.45 -3.85 19.71 -3.82 -2.70 -0.71 -
EY 0.15 1.20 -25.95 5.07 -26.15 -37.01 -141.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 0.20 0.23 0.50 0.32 0.45 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 19/05/06 12/05/05 20/05/04 26/05/03 31/05/02 31/05/01 -
Price 1.35 0.34 0.12 0.27 0.26 0.42 0.46 -
P/RPS 13.21 5.02 1.71 1.46 1.80 2.76 2.18 35.00%
P/EPS 548.38 202.67 -2.89 14.39 -3.98 -2.99 -0.81 -
EY 0.18 0.49 -34.60 6.95 -25.14 -33.48 -123.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.48 0.17 0.36 0.33 0.50 0.00 -

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