[IWCITY] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -54.27%
YoY- -290.26%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 33,837 57,940 34,540 42,781 122,546 32,144 34,972 -0.54%
PBT 1,110 1,268 -2,046 -30,897 17,305 -14,168 -8,776 -
Tax 284 88 -86 450 -1,302 -441 8,776 -43.53%
NP 1,394 1,356 -2,133 -30,446 16,002 -14,609 0 -
-
NP to SH 1,394 1,356 -2,133 -30,446 16,002 -14,609 -10,889 -
-
Tax Rate -25.59% -6.94% - - 7.52% - - -
Total Cost 32,442 56,584 36,673 73,227 106,544 46,753 34,972 -1.24%
-
Net Worth 464,162 481,379 466,666 476,655 502,877 179,641 213,747 13.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 464,162 481,379 466,666 476,655 502,877 179,641 213,747 13.78%
NOSH 653,749 677,999 666,666 669,648 670,502 223,156 223,142 19.61%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.12% 2.34% -6.18% -71.17% 13.06% -45.45% 0.00% -
ROE 0.30% 0.28% -0.46% -6.39% 3.18% -8.13% -5.09% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.18 8.55 5.18 6.39 18.28 14.40 15.67 -16.84%
EPS 0.21 0.20 -0.32 -4.55 2.39 -6.55 -4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.70 0.7118 0.75 0.805 0.9579 -4.86%
Adjusted Per Share Value based on latest NOSH - 668,350
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.67 6.29 3.75 4.64 13.30 3.49 3.80 -0.57%
EPS 0.15 0.15 -0.23 -3.31 1.74 -1.59 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5039 0.5226 0.5066 0.5175 0.5459 0.195 0.2321 13.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.30 0.41 0.16 0.25 0.52 0.27 0.37 -
P/RPS 25.12 4.80 3.09 3.91 2.85 1.87 2.36 48.28%
P/EPS 609.38 205.00 -50.00 -5.50 21.79 -4.12 -7.58 -
EY 0.16 0.49 -2.00 -18.19 4.59 -24.25 -13.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.58 0.23 0.35 0.69 0.34 0.39 29.37%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 21/11/06 02/12/05 23/11/04 18/12/03 29/11/02 29/11/01 -
Price 1.14 0.54 0.10 0.28 0.43 0.22 0.47 -
P/RPS 22.03 6.32 1.93 4.38 2.35 1.53 3.00 39.39%
P/EPS 534.38 270.00 -31.25 -6.16 18.02 -3.36 -9.63 -
EY 0.19 0.37 -3.20 -16.24 5.55 -29.76 -10.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.76 0.14 0.39 0.57 0.27 0.49 21.91%

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