[IWCITY] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 29.11%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 111,692 122,546 67,702 31,356 32,697 32,144 29,558 142.01%
PBT 9,946 17,305 20,722 -9,692 -14,061 -14,168 -12,038 -
Tax 527 -1,302 -214 -440 -232 -441 12,038 -87.50%
NP 10,473 16,002 20,508 -10,132 -14,293 -14,609 0 -
-
NP to SH 10,473 16,002 20,508 -10,132 -14,293 -14,609 -12,340 -
-
Tax Rate -5.30% 7.52% 1.03% - - - - -
Total Cost 101,219 106,544 47,194 41,488 46,990 46,753 29,558 126.68%
-
Net Worth 502,978 502,877 38,226,912 173,177 176,349 179,641 184,231 94.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 502,978 502,877 38,226,912 173,177 176,349 179,641 184,231 94.98%
NOSH 670,638 670,502 51,270,001 222,192 223,227 223,156 222,743 108.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.38% 13.06% 30.29% -32.31% -43.71% -45.45% 0.00% -
ROE 2.08% 3.18% 0.05% -5.85% -8.10% -8.13% -6.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.65 18.28 0.13 14.11 14.65 14.40 13.27 16.28%
EPS 1.56 2.39 0.04 -4.56 -6.40 -6.55 -5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.7456 0.7794 0.79 0.805 0.8271 -6.29%
Adjusted Per Share Value based on latest NOSH - 222,192
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.94 13.10 7.23 3.35 3.49 3.43 3.16 142.00%
EPS 1.12 1.71 2.19 -1.08 -1.53 -1.56 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5375 0.5374 40.8499 0.1851 0.1885 0.192 0.1969 94.96%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.44 0.52 0.44 0.25 0.23 0.27 0.34 -
P/RPS 2.64 2.85 333.21 1.77 1.57 1.87 2.56 2.06%
P/EPS 28.18 21.79 1,100.00 -5.48 -3.59 -4.12 -6.14 -
EY 3.55 4.59 0.09 -18.24 -27.84 -24.25 -16.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.59 0.32 0.29 0.34 0.41 27.37%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/12/03 29/08/03 26/05/03 21/03/03 29/11/02 29/08/02 -
Price 0.41 0.43 0.51 0.26 0.27 0.22 0.32 -
P/RPS 2.46 2.35 386.22 1.84 1.84 1.53 2.41 1.37%
P/EPS 26.25 18.02 1,275.00 -5.70 -4.22 -3.36 -5.78 -
EY 3.81 5.55 0.08 -17.54 -23.71 -29.76 -17.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.68 0.33 0.34 0.27 0.39 25.67%

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