[IWCITY] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -23.92%
YoY- -15.05%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 108,972 35,457 15,231 27,119 64,485 34,240 60,809 10.20%
PBT 3,075 11,332 -6,798 694 1,428 66 -26,427 -
Tax 555 2,871 -146 367 -179 -325 -372 -
NP 3,630 14,203 -6,944 1,061 1,249 -259 -26,799 -
-
NP to SH 3,630 14,203 -6,944 1,061 1,249 -259 -26,799 -
-
Tax Rate -18.05% -25.34% - -52.88% 12.54% 492.42% - -
Total Cost 105,342 21,254 22,175 26,058 63,236 34,499 87,608 3.11%
-
Net Worth 504,166 496,315 483,853 470,818 487,533 433,099 475,005 0.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 504,166 496,315 483,853 470,818 487,533 433,099 475,005 0.99%
NOSH 672,222 670,696 672,019 663,125 686,666 610,000 669,021 0.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.33% 40.06% -45.59% 3.91% 1.94% -0.76% -44.07% -
ROE 0.72% 2.86% -1.44% 0.23% 0.26% -0.06% -5.64% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.21 5.29 2.27 4.09 9.39 5.61 9.09 10.11%
EPS 0.54 2.12 -1.04 0.16 0.19 0.04 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.72 0.71 0.71 0.71 0.71 0.91%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.83 3.85 1.65 2.94 7.00 3.72 6.60 10.20%
EPS 0.39 1.54 -0.75 0.12 0.14 -0.03 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5473 0.5388 0.5253 0.5111 0.5293 0.4702 0.5157 0.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.74 0.68 0.41 1.06 0.53 0.12 0.22 -
P/RPS 4.56 12.86 18.09 25.92 5.64 2.14 2.42 11.13%
P/EPS 137.04 32.11 -39.68 662.50 291.38 -282.63 -5.49 -
EY 0.73 3.11 -2.52 0.15 0.34 -0.35 -18.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 0.57 1.49 0.75 0.17 0.31 21.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 25/02/09 25/02/08 21/02/07 27/02/06 28/02/05 -
Price 0.81 0.65 0.43 0.94 1.04 0.14 0.21 -
P/RPS 5.00 12.30 18.97 22.99 11.07 2.49 2.31 13.72%
P/EPS 150.00 30.69 -41.61 587.50 571.76 -329.73 -5.24 -
EY 0.67 3.26 -2.40 0.17 0.17 -0.30 -19.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 0.60 1.32 1.46 0.20 0.30 23.78%

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