[IWCITY] QoQ Annualized Quarter 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- -127.5%
YoY- 71.58%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,809 42,781 50,944 68,752 111,692 122,546 67,702 -6.87%
PBT -26,427 -30,897 -19,490 -2,260 9,946 17,305 20,722 -
Tax -372 450 -246 -620 527 -1,302 -214 44.33%
NP -26,799 -30,446 -19,736 -2,880 10,473 16,002 20,508 -
-
NP to SH -26,799 -30,446 -19,736 -2,880 10,473 16,002 20,508 -
-
Tax Rate - - - - -5.30% 7.52% 1.03% -
Total Cost 87,608 73,227 70,680 71,632 101,219 106,544 47,194 50.76%
-
Net Worth 475,005 476,655 490,043 484,363 502,978 502,877 38,226,912 -94.56%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 475,005 476,655 490,043 484,363 502,978 502,877 38,226,912 -94.56%
NOSH 669,021 669,648 671,292 654,545 670,638 670,502 51,270,001 -94.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -44.07% -71.17% -38.74% -4.19% 9.38% 13.06% 30.29% -
ROE -5.64% -6.39% -4.03% -0.59% 2.08% 3.18% 0.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.09 6.39 7.59 10.50 16.65 18.28 0.13 1575.54%
EPS -4.00 -4.55 -2.94 -0.44 1.56 2.39 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.7118 0.73 0.74 0.75 0.75 0.7456 -3.19%
Adjusted Per Share Value based on latest NOSH - 654,545
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.50 4.57 5.44 7.35 11.94 13.10 7.23 -6.81%
EPS -2.86 -3.25 -2.11 -0.31 1.12 1.71 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.5094 0.5237 0.5176 0.5375 0.5374 40.8499 -94.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.22 0.25 0.28 0.37 0.44 0.52 0.44 -
P/RPS 2.42 3.91 3.69 3.52 2.64 2.85 333.21 -96.19%
P/EPS -5.49 -5.50 -9.52 -84.09 28.18 21.79 1,100.00 -
EY -18.21 -18.19 -10.50 -1.19 3.55 4.59 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.38 0.50 0.59 0.69 0.59 -34.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 20/08/04 20/05/04 27/02/04 18/12/03 29/08/03 -
Price 0.21 0.28 0.26 0.27 0.41 0.43 0.51 -
P/RPS 2.31 4.38 3.43 2.57 2.46 2.35 386.22 -96.65%
P/EPS -5.24 -6.16 -8.84 -61.36 26.25 18.02 1,275.00 -
EY -19.07 -16.24 -11.31 -1.63 3.81 5.55 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.36 0.36 0.55 0.57 0.68 -41.90%

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