[IWCITY] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 17.05%
YoY- 209.54%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 43,455 25,905 32,086 91,910 24,108 26,229 47,393 -1.43%
PBT 951 -1,535 -23,173 12,979 -10,626 -6,582 -18,638 -
Tax 66 -65 338 -977 -331 6,582 18,638 -60.94%
NP 1,017 -1,600 -22,835 12,002 -10,957 0 0 -
-
NP to SH 1,017 -1,600 -22,835 12,002 -10,957 -8,167 -20,462 -
-
Tax Rate -6.94% - - 7.53% - - - -
Total Cost 42,438 27,505 54,921 79,908 35,065 26,229 47,393 -1.82%
-
Net Worth 481,379 466,666 476,655 502,877 179,641 213,747 323,201 6.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 481,379 466,666 476,655 502,877 179,641 213,747 323,201 6.86%
NOSH 677,999 666,666 669,648 670,502 223,156 223,142 222,897 20.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.34% -6.18% -71.17% 13.06% -45.45% 0.00% 0.00% -
ROE 0.21% -0.34% -4.79% 2.39% -6.10% -3.82% -6.33% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.41 3.89 4.79 13.71 10.80 11.75 21.26 -18.10%
EPS 0.15 -0.24 -3.41 1.79 -4.91 -3.66 -9.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.7118 0.75 0.805 0.9579 1.45 -11.21%
Adjusted Per Share Value based on latest NOSH - 672,307
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.64 2.77 3.43 9.82 2.58 2.80 5.06 -1.43%
EPS 0.11 -0.17 -2.44 1.28 -1.17 -0.87 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5144 0.4987 0.5094 0.5374 0.192 0.2284 0.3454 6.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.41 0.16 0.25 0.52 0.27 0.37 0.61 -
P/RPS 6.40 4.12 5.22 3.79 2.50 3.15 2.87 14.29%
P/EPS 273.33 -66.67 -7.33 29.05 -5.50 -10.11 -6.64 -
EY 0.37 -1.50 -13.64 3.44 -18.19 -9.89 -15.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.23 0.35 0.69 0.34 0.39 0.42 5.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 02/12/05 23/11/04 18/12/03 29/11/02 29/11/01 30/11/00 -
Price 0.54 0.10 0.28 0.43 0.22 0.47 0.61 -
P/RPS 8.43 2.57 5.84 3.14 2.04 4.00 2.87 19.66%
P/EPS 360.00 -41.67 -8.21 24.02 -4.48 -12.84 -6.64 -
EY 0.28 -2.40 -12.18 4.16 -22.32 -7.79 -15.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.14 0.39 0.57 0.27 0.49 0.42 10.38%

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