[IWCITY] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1.62%
YoY- 53.79%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 111,678 100,484 51,753 32,131 32,697 33,141 32,573 126.86%
PBT 9,945 9,544 2,319 -14,334 -14,062 -35,074 -32,715 -
Tax 527 -878 -187 -190 -231 715 486 5.53%
NP 10,472 8,666 2,132 -14,524 -14,293 -34,359 -32,229 -
-
NP to SH 10,472 8,666 2,132 -14,524 -14,293 -34,359 -32,229 -
-
Tax Rate -5.30% 9.20% 8.06% - - - - -
Total Cost 101,206 91,818 49,621 46,655 46,990 67,500 64,802 34.50%
-
Net Worth 448,900 504,230 0 173,177 176,883 179,196 184,973 80.29%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 448,900 504,230 0 173,177 176,883 179,196 184,973 80.29%
NOSH 670,000 672,307 63,935,001 222,192 223,478 222,604 223,641 107.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.38% 8.62% 4.12% -45.20% -43.71% -103.68% -98.94% -
ROE 2.33% 1.72% 0.00% -8.39% -8.08% -19.17% -17.42% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.67 14.95 0.08 14.46 14.63 14.89 14.56 9.41%
EPS 1.56 1.29 0.00 -6.54 -6.40 -15.43 -14.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.75 0.00 0.7794 0.7915 0.805 0.8271 -13.06%
Adjusted Per Share Value based on latest NOSH - 222,192
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.12 10.91 5.62 3.49 3.55 3.60 3.54 126.65%
EPS 1.14 0.94 0.23 -1.58 -1.55 -3.73 -3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4873 0.5474 0.00 0.188 0.192 0.1945 0.2008 80.29%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.44 0.52 0.44 0.25 0.23 0.27 0.34 -
P/RPS 2.64 3.48 543.57 1.73 1.57 1.81 2.33 8.65%
P/EPS 28.15 40.34 13,194.84 -3.82 -3.60 -1.75 -2.36 -
EY 3.55 2.48 0.01 -26.15 -27.81 -57.17 -42.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.00 0.32 0.29 0.34 0.41 37.23%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/12/03 29/08/03 26/05/03 21/03/03 29/11/02 29/08/02 -
Price 0.41 0.43 0.51 0.26 0.27 0.22 0.32 -
P/RPS 2.46 2.88 630.05 1.80 1.85 1.48 2.20 7.70%
P/EPS 26.23 33.36 15,294.02 -3.98 -4.22 -1.43 -2.22 -
EY 3.81 3.00 0.01 -25.14 -23.69 -70.16 -45.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.00 0.33 0.34 0.27 0.39 34.63%

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