[IWCITY] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
02-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 68.35%
YoY- 77.16%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 45,182 45,346 34,241 54,629 51,758 46,191 60,809 -18.00%
PBT 977 1,695 65 -4,789 -16,812 -27,077 -26,426 -
Tax -235 -571 -324 -776 -773 -184 -373 -26.57%
NP 742 1,124 -259 -5,565 -17,585 -27,261 -26,799 -
-
NP to SH 742 1,124 -259 -5,565 -17,585 -27,261 -26,799 -
-
Tax Rate 24.05% 33.69% 498.46% - - - - -
Total Cost 44,440 44,222 34,500 60,194 69,343 73,452 87,608 -36.47%
-
Net Worth 518,299 475,699 471,723 472,999 462,000 459,666 466,397 7.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 518,299 475,699 471,723 472,999 462,000 459,666 466,397 7.30%
NOSH 730,000 670,000 664,400 675,714 660,000 656,666 666,282 6.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.64% 2.48% -0.76% -10.19% -33.98% -59.02% -44.07% -
ROE 0.14% 0.24% -0.05% -1.18% -3.81% -5.93% -5.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.19 6.77 5.15 8.08 7.84 7.03 9.13 -22.87%
EPS 0.10 0.17 -0.04 -0.82 -2.66 -4.15 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.70 0.70 0.70 0.70 0.95%
Adjusted Per Share Value based on latest NOSH - 675,714
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.91 4.92 3.72 5.93 5.62 5.01 6.60 -17.94%
EPS 0.08 0.12 -0.03 -0.60 -1.91 -2.96 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5627 0.5164 0.5121 0.5135 0.5016 0.499 0.5063 7.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.35 0.14 0.12 0.16 0.12 0.16 0.22 -
P/RPS 5.65 2.07 2.33 1.98 1.53 2.27 2.41 76.75%
P/EPS 344.34 83.45 -307.83 -19.43 -4.50 -3.85 -5.47 -
EY 0.29 1.20 -0.32 -5.15 -22.20 -25.95 -18.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.20 0.17 0.23 0.17 0.23 0.31 35.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 19/05/06 27/02/06 02/12/05 10/08/05 12/05/05 28/02/05 -
Price 0.53 0.34 0.14 0.10 0.16 0.12 0.21 -
P/RPS 8.56 5.02 2.72 1.24 2.04 1.71 2.30 140.73%
P/EPS 521.43 202.67 -359.14 -12.14 -6.01 -2.89 -5.22 -
EY 0.19 0.49 -0.28 -8.24 -16.65 -34.60 -19.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.20 0.14 0.23 0.17 0.30 84.51%

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