[IWCITY] QoQ 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- 30.3%
YoY- 84.52%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 58,059 25,997 7,839 8,589 9,328 6,375 8,405 262.27%
PBT 2,618 12,784 -2,423 -3,435 -4,607 -3,869 -2,151 -
Tax -870 3 -110 99 -179 3,869 2,151 -
NP 1,748 12,787 -2,533 -3,336 -4,786 0 0 -
-
NP to SH 1,748 12,787 -2,533 -3,336 -4,786 -3,869 -2,302 -
-
Tax Rate 33.23% -0.02% - - - - - -
Total Cost 56,311 13,210 10,372 11,925 14,114 6,375 8,405 254.97%
-
Net Worth 504,230 47,669,936 173,177 176,883 179,196 184,973 188,942 92.28%
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 504,230 47,669,936 173,177 176,883 179,196 184,973 188,942 92.28%
NOSH 672,307 63,935,001 222,192 223,478 222,604 223,641 223,495 108.24%
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 3.01% 49.19% -32.31% -38.84% -51.31% 0.00% 0.00% -
ROE 0.35% 0.03% -1.46% -1.89% -2.67% -2.09% -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 8.64 0.04 3.53 3.84 4.19 2.85 3.76 74.04%
EPS 0.26 0.02 -1.14 -1.50 -2.15 -1.73 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7456 0.7794 0.7915 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 6.20 2.78 0.84 0.92 1.00 0.68 0.90 261.62%
EPS 0.19 1.37 -0.27 -0.36 -0.51 -0.41 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5388 50.9409 0.1851 0.189 0.1915 0.1977 0.2019 92.28%
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 6.02 1,082.10 7.09 5.98 6.44 11.93 10.10 -29.15%
P/EPS 200.00 2,200.00 -21.93 -15.41 -12.56 -19.65 -36.89 -
EY 0.50 0.05 -4.56 -6.49 -7.96 -5.09 -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 4.98 1,254.25 7.37 7.03 5.25 11.23 11.17 -41.61%
P/EPS 165.38 2,550.00 -22.81 -18.09 -10.23 -18.50 -40.78 -
EY 0.60 0.04 -4.38 -5.53 -9.77 -5.41 -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