[IWCITY] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -33.99%
YoY- 104.22%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 64,522 64,486 51,792 45,182 45,346 34,241 54,629 11.74%
PBT 1,278 1,427 2,552 977 1,695 65 -4,789 -
Tax 276 -177 -193 -235 -571 -324 -776 -
NP 1,554 1,250 2,359 742 1,124 -259 -5,565 -
-
NP to SH 1,554 1,250 2,359 742 1,124 -259 -5,565 -
-
Tax Rate -21.60% 12.40% 7.56% 24.05% 33.69% 498.46% - -
Total Cost 62,968 63,236 49,433 44,440 44,222 34,500 60,194 3.05%
-
Net Worth 448,187 459,133 476,409 518,299 475,699 471,723 472,999 -3.53%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 448,187 459,133 476,409 518,299 475,699 471,723 472,999 -3.53%
NOSH 631,250 646,666 670,999 730,000 670,000 664,400 675,714 -4.44%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.41% 1.94% 4.55% 1.64% 2.48% -0.76% -10.19% -
ROE 0.35% 0.27% 0.50% 0.14% 0.24% -0.05% -1.18% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.22 9.97 7.72 6.19 6.77 5.15 8.08 16.97%
EPS 0.25 0.19 0.35 0.10 0.17 -0.04 -0.82 -
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 0.70 0.95%
Adjusted Per Share Value based on latest NOSH - 730,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.00 7.00 5.62 4.91 4.92 3.72 5.93 11.70%
EPS 0.17 0.14 0.26 0.08 0.12 -0.03 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4866 0.4984 0.5172 0.5627 0.5164 0.5121 0.5135 -3.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.68 0.53 0.41 0.35 0.14 0.12 0.16 -
P/RPS 16.44 5.31 5.31 5.65 2.07 2.33 1.98 310.56%
P/EPS 682.43 274.19 116.62 344.34 83.45 -307.83 -19.43 -
EY 0.15 0.36 0.86 0.29 1.20 -0.32 -5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 0.75 0.58 0.49 0.20 0.17 0.23 374.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 21/02/07 21/11/06 18/08/06 19/05/06 27/02/06 02/12/05 -
Price 1.35 1.04 0.54 0.53 0.34 0.14 0.10 -
P/RPS 13.21 10.43 7.00 8.56 5.02 2.72 1.24 384.85%
P/EPS 548.38 538.03 153.60 521.43 202.67 -359.14 -12.14 -
EY 0.18 0.19 0.65 0.19 0.49 -0.28 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.46 0.76 0.75 0.48 0.20 0.14 469.86%

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