[IWCITY] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.84%
YoY- 173.27%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 51,869 103,314 121,027 111,678 100,484 51,753 32,131 37.49%
PBT -26,207 -10,161 11,803 9,945 9,544 2,319 -14,334 49.35%
Tax 1,843 511 482 527 -878 -187 -190 -
NP -24,364 -9,650 12,285 10,472 8,666 2,132 -14,524 41.04%
-
NP to SH -24,364 -9,650 12,285 10,472 8,666 2,132 -14,524 41.04%
-
Tax Rate - - -4.08% -5.30% 9.20% 8.06% - -
Total Cost 76,233 112,964 108,742 101,206 91,818 49,621 46,655 38.60%
-
Net Worth 475,731 487,448 484,363 448,900 504,230 0 173,177 95.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 475,731 487,448 484,363 448,900 504,230 0 173,177 95.78%
NOSH 668,350 667,737 654,545 670,000 672,307 63,935,001 222,192 107.95%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -46.97% -9.34% 10.15% 9.38% 8.62% 4.12% -45.20% -
ROE -5.12% -1.98% 2.54% 2.33% 1.72% 0.00% -8.39% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.76 15.47 18.49 16.67 14.95 0.08 14.46 -33.88%
EPS -3.65 -1.45 1.88 1.56 1.29 0.00 -6.54 -32.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7118 0.73 0.74 0.67 0.75 0.00 0.7794 -5.85%
Adjusted Per Share Value based on latest NOSH - 670,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.63 11.22 13.14 12.12 10.91 5.62 3.49 37.42%
EPS -2.65 -1.05 1.33 1.14 0.94 0.23 -1.58 41.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.5292 0.5258 0.4873 0.5474 0.00 0.188 95.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.25 0.28 0.37 0.44 0.52 0.44 0.25 -
P/RPS 3.22 1.81 2.00 2.64 3.48 543.57 1.73 51.14%
P/EPS -6.86 -19.37 19.71 28.15 40.34 13,194.84 -3.82 47.58%
EY -14.58 -5.16 5.07 3.55 2.48 0.01 -26.15 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.50 0.66 0.69 0.00 0.32 6.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 20/05/04 27/02/04 18/12/03 29/08/03 26/05/03 -
Price 0.28 0.26 0.27 0.41 0.43 0.51 0.26 -
P/RPS 3.61 1.68 1.46 2.46 2.88 630.05 1.80 58.83%
P/EPS -7.68 -17.99 14.39 26.23 33.36 15,294.02 -3.98 54.80%
EY -13.02 -5.56 6.95 3.81 3.00 0.01 -25.14 -35.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.36 0.61 0.57 0.00 0.33 11.74%

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