[IWCITY] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 302.41%
YoY- 266.19%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 54,722 32,840 50,944 67,702 29,558 35,162 72,786 -4.64%
PBT 1,562 -262 -19,490 20,722 -12,038 -8,670 -6,580 -
Tax -870 -1,048 -246 -214 12,038 8,670 -4,076 -22.68%
NP 692 -1,310 -19,736 20,508 0 0 -10,656 -
-
NP to SH 692 -1,310 -19,736 20,508 -12,340 -11,024 -10,656 -
-
Tax Rate 55.70% - - 1.03% - - - -
Total Cost 54,030 34,150 70,680 47,194 29,558 35,162 83,442 -6.98%
-
Net Worth 491,319 457,799 490,043 38,226,912 184,231 21,650,777 304,342 8.30%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 491,319 457,799 490,043 38,226,912 184,231 21,650,777 304,342 8.30%
NOSH 691,999 653,999 671,292 51,270,001 222,743 223,157 222,928 20.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.26% -3.99% -38.74% 30.29% 0.00% 0.00% -14.64% -
ROE 0.14% -0.29% -4.03% 0.05% -6.70% -0.05% -3.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.91 5.02 7.59 0.13 13.27 15.76 32.65 -21.03%
EPS 0.10 -0.20 -2.94 0.04 -5.54 -4.94 -4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.73 0.7456 0.8271 97.02 1.3652 -10.31%
Adjusted Per Share Value based on latest NOSH - 63,935,001
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.94 3.57 5.53 7.35 3.21 3.82 7.90 -4.63%
EPS 0.08 -0.14 -2.14 2.23 -1.34 -1.20 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5334 0.497 0.532 41.5001 0.20 23.5046 0.3304 8.30%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.35 0.12 0.28 0.44 0.34 0.43 0.92 -
P/RPS 4.43 2.39 3.69 333.21 2.56 2.73 2.82 7.81%
P/EPS 350.00 -59.91 -9.52 1,100.00 -6.14 -8.70 -19.25 -
EY 0.29 -1.67 -10.50 0.09 -16.29 -11.49 -5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.17 0.38 0.59 0.41 0.00 0.67 -5.07%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 10/08/05 20/08/04 29/08/03 29/08/02 30/08/01 30/08/00 -
Price 0.53 0.16 0.26 0.51 0.32 0.53 0.76 -
P/RPS 6.70 3.19 3.43 386.22 2.41 3.36 2.33 19.23%
P/EPS 530.00 -79.88 -8.84 1,275.00 -5.78 -10.73 -15.90 -
EY 0.19 -1.25 -11.31 0.08 -17.31 -9.32 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.23 0.36 0.68 0.39 0.01 0.56 4.98%

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