[IWCITY] YoY Annualized Quarter 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- 29.11%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 54,700 10,280 68,752 31,356 33,620 39,080 20,216 18.03%
PBT 1,656 -4,864 -2,260 -9,692 -8,604 -7,484 -342 -
Tax -852 136 -620 -440 8,604 7,484 -37 68.63%
NP 804 -4,728 -2,880 -10,132 0 0 -379 -
-
NP to SH 804 -4,728 -2,880 -10,132 -9,208 -7,484 -379 -
-
Tax Rate 51.45% - - - - - - -
Total Cost 53,896 15,008 71,632 41,488 33,620 39,080 20,595 17.38%
-
Net Worth 475,699 459,666 484,363 173,177 188,942 21,871,438 308,862 7.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 475,699 459,666 484,363 173,177 188,942 21,871,438 308,862 7.46%
NOSH 670,000 656,666 654,545 222,192 223,495 221,999 222,941 20.11%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.47% -45.99% -4.19% -32.31% 0.00% 0.00% -1.87% -
ROE 0.17% -1.03% -0.59% -5.85% -4.87% -0.03% -0.12% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.16 1.57 10.50 14.11 15.04 17.60 9.07 -1.74%
EPS 0.12 -0.72 -0.44 -4.56 -4.12 -3.36 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.74 0.7794 0.8454 98.52 1.3854 -10.53%
Adjusted Per Share Value based on latest NOSH - 222,192
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.85 1.10 7.35 3.35 3.59 4.18 2.16 18.05%
EPS 0.09 -0.51 -0.31 -1.08 -0.98 -0.80 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.4912 0.5176 0.1851 0.2019 23.3722 0.3301 7.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.14 0.16 0.37 0.25 0.38 0.40 1.34 -
P/RPS 1.71 10.22 3.52 1.77 2.53 2.27 14.78 -30.18%
P/EPS 116.67 -22.22 -84.09 -5.48 -9.22 -11.87 -788.24 -
EY 0.86 -4.50 -1.19 -18.24 -10.84 -8.43 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.50 0.32 0.45 0.00 0.97 -23.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/06 12/05/05 20/05/04 26/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.34 0.12 0.27 0.26 0.42 0.46 1.04 -
P/RPS 4.16 7.67 2.57 1.84 2.79 2.61 11.47 -15.54%
P/EPS 283.33 -16.67 -61.36 -5.70 -10.19 -13.65 -611.76 -
EY 0.35 -6.00 -1.63 -17.54 -9.81 -7.33 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.17 0.36 0.33 0.50 0.00 0.75 -7.16%

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