[IWCITY] QoQ Cumulative 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- -30.45%
YoY- 51.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 91,910 33,851 7,839 32,697 24,108 14,779 8,405 391.94%
PBT 12,979 10,361 -2,423 -14,061 -10,626 -6,019 -2,151 -
Tax -977 -107 -110 -232 -331 6,019 2,151 -
NP 12,002 10,254 -2,533 -14,293 -10,957 0 0 -
-
NP to SH 12,002 10,254 -2,533 -14,293 -10,957 -6,170 -2,302 -
-
Tax Rate 7.53% 1.03% - - - - - -
Total Cost 79,908 23,597 10,372 46,990 35,065 14,779 8,405 348.16%
-
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 2.39% 0.03% -1.46% -8.10% -6.10% -3.35% -1.22% -
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 13.71 0.07 3.53 14.65 10.80 6.63 3.76 136.71%
EPS 1.79 0.02 -1.14 -6.40 -4.91 -2.77 -1.03 -
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 9.82 3.62 0.84 3.49 2.58 1.58 0.90 391.22%
EPS 1.28 1.10 -0.27 -1.53 -1.17 -0.66 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5374 40.8499 0.1851 0.1885 0.192 0.1969 0.2019 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 3.79 666.41 7.09 1.57 2.50 5.12 10.10 -47.94%
P/EPS 29.05 2,200.00 -21.93 -3.59 -5.50 -12.27 -36.89 -
EY 3.44 0.05 -4.56 -27.84 -18.19 -8.15 -2.71 -
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 3.14 772.44 7.37 1.84 2.04 4.82 11.17 -57.05%
P/EPS 24.02 2,550.00 -22.81 -4.22 -4.48 -11.55 -40.78 -
EY 4.16 0.04 -4.38 -23.71 -22.32 -8.66 -2.45 -
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