[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -131.4%
YoY- -290.26%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 16,420 2,570 60,809 32,086 25,472 17,188 111,692 -72.17%
PBT -131 -1,216 -26,427 -23,173 -9,745 -565 9,946 -
Tax -524 34 -372 338 -123 -155 527 -
NP -655 -1,182 -26,799 -22,835 -9,868 -720 10,473 -
-
NP to SH -655 -1,182 -26,799 -22,835 -9,868 -720 10,473 -
-
Tax Rate - - - - - - -5.30% -
Total Cost 17,075 3,752 87,608 54,921 35,340 17,908 101,219 -69.50%
-
Net Worth 457,799 459,666 475,005 476,655 490,043 484,363 502,978 -6.08%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 457,799 459,666 475,005 476,655 490,043 484,363 502,978 -6.08%
NOSH 653,999 656,666 669,021 669,648 671,292 654,545 670,638 -1.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -3.99% -45.99% -44.07% -71.17% -38.74% -4.19% 9.38% -
ROE -0.14% -0.26% -5.64% -4.79% -2.01% -0.15% 2.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.51 0.39 9.09 4.79 3.79 2.63 16.65 -71.70%
EPS -0.10 -0.18 -4.00 -3.41 -1.47 -0.11 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.71 0.7118 0.73 0.74 0.75 -4.49%
Adjusted Per Share Value based on latest NOSH - 668,350
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.75 0.27 6.50 3.43 2.72 1.84 11.94 -72.23%
EPS -0.07 -0.13 -2.86 -2.44 -1.05 -0.08 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4892 0.4912 0.5076 0.5094 0.5237 0.5176 0.5375 -6.08%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.12 0.16 0.22 0.25 0.28 0.37 0.44 -
P/RPS 4.78 40.88 2.42 5.22 7.38 14.09 2.64 48.60%
P/EPS -119.82 -88.89 -5.49 -7.33 -19.05 -336.36 28.18 -
EY -0.83 -1.13 -18.21 -13.64 -5.25 -0.30 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.31 0.35 0.38 0.50 0.59 -56.40%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 12/05/05 28/02/05 23/11/04 20/08/04 20/05/04 27/02/04 -
Price 0.16 0.12 0.21 0.28 0.26 0.27 0.41 -
P/RPS 6.37 30.66 2.31 5.84 6.85 10.28 2.46 88.67%
P/EPS -159.76 -66.67 -5.24 -8.21 -17.69 -245.45 26.25 -
EY -0.63 -1.50 -19.07 -12.18 -5.65 -0.41 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.30 0.39 0.36 0.36 0.55 -44.10%

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