[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 72.29%
YoY- 93.36%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 54,700 34,240 34,540 32,840 10,280 60,809 42,781 17.82%
PBT 1,656 66 -2,046 -262 -4,864 -26,427 -30,897 -
Tax -852 -325 -86 -1,048 136 -372 450 -
NP 804 -259 -2,133 -1,310 -4,728 -26,799 -30,446 -
-
NP to SH 804 -259 -2,133 -1,310 -4,728 -26,799 -30,446 -
-
Tax Rate 51.45% 492.42% - - - - - -
Total Cost 53,896 34,499 36,673 34,150 15,008 87,608 73,227 -18.49%
-
Net Worth 475,699 433,099 466,666 457,799 459,666 475,005 476,655 -0.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 475,699 433,099 466,666 457,799 459,666 475,005 476,655 -0.13%
NOSH 670,000 610,000 666,666 653,999 656,666 669,021 669,648 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.47% -0.76% -6.18% -3.99% -45.99% -44.07% -71.17% -
ROE 0.17% -0.06% -0.46% -0.29% -1.03% -5.64% -6.39% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.16 5.61 5.18 5.02 1.57 9.09 6.39 17.72%
EPS 0.12 0.04 -0.32 -0.20 -0.72 -4.00 -4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.70 0.70 0.70 0.71 0.7118 -0.16%
Adjusted Per Share Value based on latest NOSH - 660,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.94 3.72 3.75 3.57 1.12 6.60 4.64 17.91%
EPS 0.09 -0.03 -0.23 -0.14 -0.51 -2.91 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5164 0.4702 0.5066 0.497 0.499 0.5157 0.5175 -0.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.14 0.12 0.16 0.12 0.16 0.22 0.25 -
P/RPS 1.71 2.14 3.09 2.39 10.22 2.42 3.91 -42.41%
P/EPS 116.67 -282.63 -50.00 -59.91 -22.22 -5.49 -5.50 -
EY 0.86 -0.35 -2.00 -1.67 -4.50 -18.21 -18.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.23 0.17 0.23 0.31 0.35 -31.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 27/02/06 02/12/05 10/08/05 12/05/05 28/02/05 23/11/04 -
Price 0.34 0.14 0.10 0.16 0.12 0.21 0.28 -
P/RPS 4.16 2.49 1.93 3.19 7.67 2.31 4.38 -3.38%
P/EPS 283.33 -329.73 -31.25 -79.88 -16.67 -5.24 -6.16 -
EY 0.35 -0.30 -3.20 -1.25 -6.00 -19.07 -16.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.20 0.14 0.23 0.17 0.30 0.39 14.86%

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