[IWCITY] YoY TTM 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- -152.48%
YoY- -381.14%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 46,407 51,792 54,629 51,869 100,484 33,141 36,146 4.25%
PBT 1,309 2,552 -4,789 -26,207 9,544 -35,074 -109,250 -
Tax -31 -193 -776 1,843 -878 715 106,594 -
NP 1,278 2,359 -5,565 -24,364 8,666 -34,359 -2,656 -
-
NP to SH 1,278 2,359 -5,565 -24,364 8,666 -34,359 -111,400 -
-
Tax Rate 2.37% 7.56% - - 9.20% - - -
Total Cost 45,129 49,433 60,194 76,233 91,818 67,500 38,802 2.54%
-
Net Worth 489,899 476,409 472,999 475,731 504,230 179,196 213,716 14.81%
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 489,899 476,409 472,999 475,731 504,230 179,196 213,716 14.81%
NOSH 690,000 670,999 675,714 668,350 672,307 222,604 223,109 20.69%
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 2.75% 4.55% -10.19% -46.97% 8.62% -103.68% -7.35% -
ROE 0.26% 0.50% -1.18% -5.12% 1.72% -19.17% -52.13% -
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 6.73 7.72 8.08 7.76 14.95 14.89 16.20 -13.61%
EPS 0.19 0.35 -0.82 -3.65 1.29 -15.43 -49.93 -
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 5.04 5.62 5.93 5.63 10.91 3.60 3.92 4.27%
EPS 0.14 0.26 -0.60 -2.65 0.94 -3.73 -12.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5318 0.5172 0.5135 0.5165 0.5474 0.1945 0.232 14.81%
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 19.33 5.31 1.98 3.22 3.48 1.81 2.28 42.77%
P/EPS 701.88 116.62 -19.43 -6.86 40.34 -1.75 -0.74 -
EY 0.14 0.86 -5.15 -14.58 2.48 -57.17 -134.95 -
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 16.95 7.00 1.24 3.61 2.88 1.48 2.90 34.19%
P/EPS 615.49 153.60 -12.14 -7.68 33.36 -1.43 -0.94 -
EY 0.16 0.65 -8.24 -13.02 3.00 -70.16 -106.24 -
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