[IWCITY] YoY TTM 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- 114.68%
YoY- 106.62%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 45,182 51,758 103,314 51,753 32,573 38,386 77,773 -8.65%
PBT 977 -16,812 -10,161 2,319 -32,715 -122,351 -9,064 -
Tax -235 -773 511 -187 486 122,351 9,064 -
NP 742 -17,585 -9,650 2,132 -32,229 0 0 -
-
NP to SH 742 -17,585 -9,650 2,132 -32,229 -123,879 -11,359 -
-
Tax Rate 24.05% - - 8.06% - - - -
Total Cost 44,440 69,343 112,964 49,621 64,802 38,386 77,773 -8.90%
-
Net Worth 518,299 462,000 487,448 0 184,973 21,583,434 304,341 9.27%
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 518,299 462,000 487,448 0 184,973 21,583,434 304,341 9.27%
NOSH 730,000 660,000 667,737 63,935,001 223,641 222,463 222,927 21.84%
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 1.64% -33.98% -9.34% 4.12% -98.94% 0.00% 0.00% -
ROE 0.14% -3.81% -1.98% 0.00% -17.42% -0.57% -3.73% -
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 6.19 7.84 15.47 0.08 14.56 17.25 34.89 -25.02%
EPS 0.10 -2.66 -1.45 0.00 -14.41 -55.69 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.73 0.00 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 4.83 5.53 11.04 5.53 3.48 4.10 8.31 -8.64%
EPS 0.08 -1.88 -1.03 0.23 -3.44 -13.24 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5539 0.4937 0.5209 0.00 0.1977 23.0644 0.3252 9.27%
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 5.65 1.53 1.81 543.57 2.33 2.49 2.64 13.51%
P/EPS 344.34 -4.50 -19.37 13,194.84 -2.36 -0.77 -18.06 -
EY 0.29 -22.20 -5.16 0.01 -42.39 -129.50 -5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.17 0.38 0.00 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 8.56 2.04 1.68 630.05 2.20 3.07 2.18 25.59%
P/EPS 521.43 -6.01 -17.99 15,294.02 -2.22 -0.95 -14.92 -
EY 0.19 -16.65 -5.56 0.01 -45.03 -105.07 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.23 0.36 0.00 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