[IWCITY] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.89%
YoY- 582.24%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 35,457 15,231 27,119 64,485 34,240 60,809 111,692 -17.39%
PBT 11,332 -6,798 694 1,428 66 -26,427 9,946 2.19%
Tax 2,871 -146 367 -179 -325 -372 527 32.61%
NP 14,203 -6,944 1,061 1,249 -259 -26,799 10,473 5.20%
-
NP to SH 14,203 -6,944 1,061 1,249 -259 -26,799 10,473 5.20%
-
Tax Rate -25.34% - -52.88% 12.54% 492.42% - -5.30% -
Total Cost 21,254 22,175 26,058 63,236 34,499 87,608 101,219 -22.88%
-
Net Worth 496,315 483,853 470,818 487,533 433,099 475,005 502,978 -0.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 496,315 483,853 470,818 487,533 433,099 475,005 502,978 -0.22%
NOSH 670,696 672,019 663,125 686,666 610,000 669,021 670,638 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 40.06% -45.59% 3.91% 1.94% -0.76% -44.07% 9.38% -
ROE 2.86% -1.44% 0.23% 0.26% -0.06% -5.64% 2.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.29 2.27 4.09 9.39 5.61 9.09 16.65 -17.38%
EPS 2.12 -1.04 0.16 0.19 0.04 -4.00 1.56 5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.71 0.71 0.71 0.75 -0.22%
Adjusted Per Share Value based on latest NOSH - 646,666
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.85 1.65 2.94 7.00 3.72 6.60 12.13 -17.39%
EPS 1.54 -0.75 0.12 0.14 -0.03 -2.91 1.14 5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5388 0.5253 0.5111 0.5293 0.4702 0.5157 0.546 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.68 0.41 1.06 0.53 0.12 0.22 0.44 -
P/RPS 12.86 18.09 25.92 5.64 2.14 2.42 2.64 30.16%
P/EPS 32.11 -39.68 662.50 291.38 -282.63 -5.49 28.18 2.19%
EY 3.11 -2.52 0.15 0.34 -0.35 -18.21 3.55 -2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.57 1.49 0.75 0.17 0.31 0.59 7.67%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 25/02/08 21/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.65 0.43 0.94 1.04 0.14 0.21 0.41 -
P/RPS 12.30 18.97 22.99 11.07 2.49 2.31 2.46 30.73%
P/EPS 30.69 -41.61 587.50 571.76 -329.73 -5.24 26.25 2.63%
EY 3.26 -2.40 0.17 0.17 -0.30 -19.07 3.81 -2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 1.32 1.46 0.20 0.30 0.55 8.14%

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