[IWCITY] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 410.42%
YoY- 117.01%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 40,856 37,756 54,844 54,700 10,280 68,752 31,356 4.50%
PBT 1,440 1,572 1,060 1,656 -4,864 -2,260 -9,692 -
Tax 340 -1,088 960 -852 136 -620 -440 -
NP 1,780 484 2,020 804 -4,728 -2,880 -10,132 -
-
NP to SH 1,780 484 2,020 804 -4,728 -2,880 -10,132 -
-
Tax Rate -23.61% 69.21% -90.57% 51.45% - - - -
Total Cost 39,076 37,272 52,824 53,896 15,008 71,632 41,488 -0.99%
-
Net Worth 457,714 429,549 448,187 475,699 459,666 484,363 173,177 17.56%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 457,714 429,549 448,187 475,699 459,666 484,363 173,177 17.56%
NOSH 635,714 605,000 631,250 670,000 656,666 654,545 222,192 19.12%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.36% 1.28% 3.68% 1.47% -45.99% -4.19% -32.31% -
ROE 0.39% 0.11% 0.45% 0.17% -1.03% -0.59% -5.85% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 6.43 6.24 8.69 8.16 1.57 10.50 14.11 -12.26%
EPS 0.28 0.08 0.32 0.12 -0.72 -0.44 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.71 0.70 0.74 0.7794 -1.31%
Adjusted Per Share Value based on latest NOSH - 670,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.44 4.10 5.95 5.94 1.12 7.46 3.40 4.54%
EPS 0.19 0.05 0.22 0.09 -0.51 -0.31 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.4663 0.4866 0.5164 0.499 0.5258 0.188 17.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.39 0.77 1.68 0.14 0.16 0.37 0.25 -
P/RPS 6.07 12.34 19.34 1.71 10.22 3.52 1.77 22.77%
P/EPS 139.29 962.50 525.00 116.67 -22.22 -84.09 -5.48 -
EY 0.72 0.10 0.19 0.86 -4.50 -1.19 -18.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.08 2.37 0.20 0.23 0.50 0.32 9.10%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 21/05/08 24/05/07 19/05/06 12/05/05 20/05/04 26/05/03 -
Price 0.66 0.71 1.35 0.34 0.12 0.27 0.26 -
P/RPS 10.27 11.38 15.54 4.16 7.67 2.57 1.84 33.15%
P/EPS 235.71 887.50 421.88 283.33 -16.67 -61.36 -5.70 -
EY 0.42 0.11 0.24 0.35 -6.00 -1.63 -17.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.90 0.48 0.17 0.36 0.33 18.61%

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