[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.17%
YoY- 51.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 122,546 67,702 31,356 32,697 32,144 29,558 33,620 136.66%
PBT 17,305 20,722 -9,692 -14,061 -14,168 -12,038 -8,604 -
Tax -1,302 -214 -440 -232 -441 12,038 8,604 -
NP 16,002 20,508 -10,132 -14,293 -14,609 0 0 -
-
NP to SH 16,002 20,508 -10,132 -14,293 -14,609 -12,340 -9,208 -
-
Tax Rate 7.52% 1.03% - - - - - -
Total Cost 106,544 47,194 41,488 46,990 46,753 29,558 33,620 115.60%
-
Net Worth 502,877 38,226,912 173,177 176,349 179,641 184,231 188,942 91.93%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 502,877 38,226,912 173,177 176,349 179,641 184,231 188,942 91.93%
NOSH 670,502 51,270,001 222,192 223,227 223,156 222,743 223,495 107.87%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.06% 30.29% -32.31% -43.71% -45.45% 0.00% 0.00% -
ROE 3.18% 0.05% -5.85% -8.10% -8.13% -6.70% -4.87% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.28 0.13 14.11 14.65 14.40 13.27 15.04 13.87%
EPS 2.39 0.04 -4.56 -6.40 -6.55 -5.54 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7456 0.7794 0.79 0.805 0.8271 0.8454 -7.66%
Adjusted Per Share Value based on latest NOSH - 223,478
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.30 7.35 3.40 3.55 3.49 3.21 3.65 136.60%
EPS 1.74 2.23 -1.10 -1.55 -1.59 -1.34 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5459 41.5001 0.188 0.1914 0.195 0.20 0.2051 91.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.52 0.44 0.25 0.23 0.27 0.34 0.38 -
P/RPS 2.85 333.21 1.77 1.57 1.87 2.56 2.53 8.25%
P/EPS 21.79 1,100.00 -5.48 -3.59 -4.12 -6.14 -9.22 -
EY 4.59 0.09 -18.24 -27.84 -24.25 -16.29 -10.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.32 0.29 0.34 0.41 0.45 32.93%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/12/03 29/08/03 26/05/03 21/03/03 29/11/02 29/08/02 31/05/02 -
Price 0.43 0.51 0.26 0.27 0.22 0.32 0.42 -
P/RPS 2.35 386.22 1.84 1.84 1.53 2.41 2.79 -10.80%
P/EPS 18.02 1,275.00 -5.70 -4.22 -3.36 -5.78 -10.19 -
EY 5.55 0.08 -17.54 -23.71 -29.76 -17.31 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.33 0.34 0.27 0.39 0.50 9.11%

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