[IWCITY] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 306.47%
YoY- 125.22%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 103,314 121,027 111,678 100,484 51,753 32,131 32,697 115.47%
PBT -10,161 11,803 9,945 9,544 2,319 -14,334 -14,062 -19.49%
Tax 511 482 527 -878 -187 -190 -231 -
NP -9,650 12,285 10,472 8,666 2,132 -14,524 -14,293 -23.05%
-
NP to SH -9,650 12,285 10,472 8,666 2,132 -14,524 -14,293 -23.05%
-
Tax Rate - -4.08% -5.30% 9.20% 8.06% - - -
Total Cost 112,964 108,742 101,206 91,818 49,621 46,655 46,990 79.55%
-
Net Worth 487,448 484,363 448,900 504,230 0 173,177 176,883 96.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 487,448 484,363 448,900 504,230 0 173,177 176,883 96.68%
NOSH 667,737 654,545 670,000 672,307 63,935,001 222,192 223,478 107.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -9.34% 10.15% 9.38% 8.62% 4.12% -45.20% -43.71% -
ROE -1.98% 2.54% 2.33% 1.72% 0.00% -8.39% -8.08% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.47 18.49 16.67 14.95 0.08 14.46 14.63 3.79%
EPS -1.45 1.88 1.56 1.29 0.00 -6.54 -6.40 -62.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.67 0.75 0.00 0.7794 0.7915 -5.25%
Adjusted Per Share Value based on latest NOSH - 672,307
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.04 12.93 11.93 10.74 5.53 3.43 3.49 115.64%
EPS -1.03 1.31 1.12 0.93 0.23 -1.55 -1.53 -23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5209 0.5176 0.4797 0.5388 0.00 0.1851 0.189 96.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.28 0.37 0.44 0.52 0.44 0.25 0.23 -
P/RPS 1.81 2.00 2.64 3.48 543.57 1.73 1.57 9.95%
P/EPS -19.37 19.71 28.15 40.34 13,194.84 -3.82 -3.60 207.37%
EY -5.16 5.07 3.55 2.48 0.01 -26.15 -27.81 -67.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.66 0.69 0.00 0.32 0.29 19.76%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 27/02/04 18/12/03 29/08/03 26/05/03 21/03/03 -
Price 0.26 0.27 0.41 0.43 0.51 0.26 0.27 -
P/RPS 1.68 1.46 2.46 2.88 630.05 1.80 1.85 -6.22%
P/EPS -17.99 14.39 26.23 33.36 15,294.02 -3.98 -4.22 163.14%
EY -5.56 6.95 3.81 3.00 0.01 -25.14 -23.69 -61.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.61 0.57 0.00 0.33 0.34 3.88%

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