[IWCITY] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
01-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 72.17%
YoY- 75.05%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 33,141 32,573 34,009 35,374 36,146 38,386 46,756 -20.48%
PBT -35,074 -32,715 -31,310 -31,030 -109,250 -122,351 -122,835 -56.60%
Tax 715 486 2,950 4,972 106,594 122,351 122,835 -96.75%
NP -34,359 -32,229 -28,360 -26,058 -2,656 0 0 -
-
NP to SH -34,359 -32,229 -31,431 -31,000 -111,400 -123,879 -125,757 -57.86%
-
Tax Rate - - - - - - - -
Total Cost 67,500 64,802 62,369 61,432 38,802 38,386 46,756 27.70%
-
Net Worth 179,196 184,973 188,942 191,986 213,716 21,583,434 21,871,438 -95.92%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 179,196 184,973 188,942 191,986 213,716 21,583,434 21,871,438 -95.92%
NOSH 222,604 223,641 223,495 223,033 223,109 222,463 221,999 0.18%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -103.68% -98.94% -83.39% -73.66% -7.35% 0.00% 0.00% -
ROE -19.17% -17.42% -16.64% -16.15% -52.13% -0.57% -0.57% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.89 14.56 15.22 15.86 16.20 17.25 21.06 -20.61%
EPS -15.43 -14.41 -14.06 -13.90 -49.93 -55.69 -56.65 -57.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.805 0.8271 0.8454 0.8608 0.9579 97.02 98.52 -95.93%
Adjusted Per Share Value based on latest NOSH - 223,033
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.54 3.48 3.63 3.78 3.86 4.10 5.00 -20.54%
EPS -3.67 -3.44 -3.36 -3.31 -11.90 -13.24 -13.44 -57.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1977 0.2019 0.2052 0.2284 23.0644 23.3722 -95.92%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.27 0.34 0.38 0.40 0.37 0.43 0.40 -
P/RPS 1.81 2.33 2.50 2.52 2.28 2.49 1.90 -3.18%
P/EPS -1.75 -2.36 -2.70 -2.88 -0.74 -0.77 -0.71 82.36%
EY -57.17 -42.39 -37.01 -34.75 -134.95 -129.50 -141.62 -45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.45 0.46 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 31/05/02 01/03/02 29/11/01 30/08/01 31/05/01 -
Price 0.22 0.32 0.42 0.36 0.47 0.53 0.46 -
P/RPS 1.48 2.20 2.76 2.27 2.90 3.07 2.18 -22.73%
P/EPS -1.43 -2.22 -2.99 -2.59 -0.94 -0.95 -0.81 46.02%
EY -70.16 -45.03 -33.48 -38.61 -106.24 -105.07 -123.15 -31.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.50 0.42 0.49 0.01 0.00 -

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