[IWCITY] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 359.59%
YoY- 170.93%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,064 13,711 21,029 16,095 13,687 13,675 8,335 -2.18%
PBT 279 265 476 170 367 414 1,601 -68.90%
Tax -14 240 -244 501 -221 -213 -260 -85.81%
NP 265 505 232 671 146 201 1,341 -66.17%
-
NP to SH 265 505 232 671 146 201 1,341 -66.17%
-
Tax Rate 5.02% -90.57% 51.26% -294.71% 60.22% 51.45% 16.24% -
Total Cost 7,799 13,206 20,797 15,424 13,541 13,474 6,994 7.55%
-
Net Worth 470,374 448,187 459,133 476,409 518,299 475,699 471,723 -0.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 470,374 448,187 459,133 476,409 518,299 475,699 471,723 -0.19%
NOSH 662,500 631,250 646,666 670,999 730,000 670,000 664,400 -0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.29% 3.68% 1.10% 4.17% 1.07% 1.47% 16.09% -
ROE 0.06% 0.11% 0.05% 0.14% 0.03% 0.04% 0.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.22 2.17 3.25 2.40 1.87 2.04 1.25 -1.61%
EPS 0.04 0.08 0.03 0.10 0.02 0.03 0.20 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.71 0.71 0.71 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 670,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.88 1.49 2.28 1.75 1.49 1.48 0.90 -1.49%
EPS 0.03 0.05 0.03 0.07 0.02 0.02 0.15 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5107 0.4866 0.4984 0.5172 0.5627 0.5164 0.5121 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.53 1.68 0.53 0.41 0.35 0.14 0.12 -
P/RPS 125.70 77.35 16.30 17.09 18.67 6.86 9.57 459.32%
P/EPS 3,825.00 2,100.00 1,477.30 410.00 1,750.00 466.67 59.45 1517.95%
EY 0.03 0.05 0.07 0.24 0.06 0.21 1.68 -93.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.37 0.75 0.58 0.49 0.20 0.17 445.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 21/02/07 21/11/06 18/08/06 19/05/06 27/02/06 -
Price 1.40 1.35 1.04 0.54 0.53 0.34 0.14 -
P/RPS 115.02 62.15 31.98 22.51 28.27 16.66 11.16 375.62%
P/EPS 3,500.00 1,687.50 2,898.85 540.00 2,650.00 1,133.33 69.36 1275.38%
EY 0.03 0.06 0.03 0.19 0.04 0.09 1.44 -92.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.90 1.46 0.76 0.75 0.48 0.20 361.43%

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