[IWCITY] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 604.82%
YoY- 430.5%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 17,188 19,783 58,059 25,997 7,839 8,589 9,328 50.24%
PBT -565 -3,034 2,618 12,784 -2,423 -3,435 -4,607 -75.28%
Tax -155 1,504 -870 3 -110 99 -179 -9.14%
NP -720 -1,530 1,748 12,787 -2,533 -3,336 -4,786 -71.68%
-
NP to SH -720 -1,530 1,748 12,787 -2,533 -3,336 -4,786 -71.68%
-
Tax Rate - - 33.23% -0.02% - - - -
Total Cost 17,908 21,313 56,311 13,210 10,372 11,925 14,114 17.18%
-
Net Worth 484,363 448,900 504,230 47,669,936 173,177 176,883 179,196 93.92%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 484,363 448,900 504,230 47,669,936 173,177 176,883 179,196 93.92%
NOSH 654,545 670,000 672,307 63,935,001 222,192 223,478 222,604 105.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -4.19% -7.73% 3.01% 49.19% -32.31% -38.84% -51.31% -
ROE -0.15% -0.34% 0.35% 0.03% -1.46% -1.89% -2.67% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.63 2.95 8.64 0.04 3.53 3.84 4.19 -26.66%
EPS -0.11 -0.23 0.26 0.02 -1.14 -1.50 -2.15 -86.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.67 0.75 0.7456 0.7794 0.7915 0.805 -5.45%
Adjusted Per Share Value based on latest NOSH - 63,935,001
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.84 2.11 6.20 2.78 0.84 0.92 1.00 50.10%
EPS -0.08 -0.16 0.19 1.37 -0.27 -0.36 -0.51 -70.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.4797 0.5388 50.9409 0.1851 0.189 0.1915 93.91%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.37 0.44 0.52 0.44 0.25 0.23 0.27 -
P/RPS 14.09 14.90 6.02 1,082.10 7.09 5.98 6.44 68.45%
P/EPS -336.36 -192.68 200.00 2,200.00 -21.93 -15.41 -12.56 793.32%
EY -0.30 -0.52 0.50 0.05 -4.56 -6.49 -7.96 -88.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.69 0.59 0.32 0.29 0.34 29.28%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 27/02/04 18/12/03 29/08/03 26/05/03 21/03/03 29/11/02 -
Price 0.27 0.41 0.43 0.51 0.26 0.27 0.22 -
P/RPS 10.28 13.89 4.98 1,254.25 7.37 7.03 5.25 56.45%
P/EPS -245.45 -179.54 165.38 2,550.00 -22.81 -18.09 -10.23 730.26%
EY -0.41 -0.56 0.60 0.04 -4.38 -5.53 -9.77 -87.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.61 0.57 0.68 0.33 0.34 0.27 21.12%

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