[IWCITY] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 70.19%
YoY- -64.17%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 8,335 9,485 13,851 2,570 28,723 6,614 8,284 0.40%
PBT 1,601 -1,405 1,085 -1,216 -3,253 -13,428 -9,180 -
Tax -260 459 -557 34 -712 462 32 -
NP 1,341 -946 528 -1,182 -3,965 -12,966 -9,148 -
-
NP to SH 1,341 -946 528 -1,182 -3,965 -12,966 -9,148 -
-
Tax Rate 16.24% - 51.34% - - - - -
Total Cost 6,994 10,431 13,323 3,752 32,688 19,580 17,432 -45.51%
-
Net Worth 471,723 472,999 462,000 459,666 466,397 475,731 487,448 -2.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 471,723 472,999 462,000 459,666 466,397 475,731 487,448 -2.15%
NOSH 664,400 675,714 660,000 656,666 666,282 668,350 667,737 -0.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.09% -9.97% 3.81% -45.99% -13.80% -196.04% -110.43% -
ROE 0.28% -0.20% 0.11% -0.26% -0.85% -2.73% -1.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.25 1.40 2.10 0.39 4.31 0.99 1.24 0.53%
EPS 0.20 -0.14 0.08 -0.18 -0.59 -1.94 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.70 0.70 0.7118 0.73 -1.82%
Adjusted Per Share Value based on latest NOSH - 656,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.89 1.01 1.48 0.27 3.07 0.71 0.89 0.00%
EPS 0.14 -0.10 0.06 -0.13 -0.42 -1.39 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5041 0.5055 0.4937 0.4912 0.4984 0.5084 0.5209 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.16 0.12 0.16 0.22 0.25 0.28 -
P/RPS 9.57 11.40 5.72 40.88 5.10 25.26 22.57 -43.47%
P/EPS 59.45 -114.29 150.00 -88.89 -36.97 -12.89 -20.44 -
EY 1.68 -0.88 0.67 -1.13 -2.70 -7.76 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.17 0.23 0.31 0.35 0.38 -41.42%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 02/12/05 10/08/05 12/05/05 28/02/05 23/11/04 20/08/04 -
Price 0.14 0.10 0.16 0.12 0.21 0.28 0.26 -
P/RPS 11.16 7.12 7.62 30.66 4.87 28.29 20.96 -34.23%
P/EPS 69.36 -71.43 200.00 -66.67 -35.29 -14.43 -18.98 -
EY 1.44 -1.40 0.50 -1.50 -2.83 -6.93 -5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.23 0.17 0.30 0.39 0.36 -32.34%

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