[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -23.86%
YoY- 122.25%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 37,756 27,119 33,837 43,550 54,844 64,485 57,940 -24.81%
PBT 1,572 694 1,110 1,088 1,060 1,428 1,268 15.38%
Tax -1,088 367 284 450 960 -179 88 -
NP 484 1,061 1,394 1,538 2,020 1,249 1,356 -49.65%
-
NP to SH 484 1,061 1,394 1,538 2,020 1,249 1,356 -49.65%
-
Tax Rate 69.21% -52.88% -25.59% -41.36% -90.57% 12.54% -6.94% -
Total Cost 37,272 26,058 32,442 42,012 52,824 63,236 56,584 -24.27%
-
Net Worth 429,549 470,818 464,162 454,991 448,187 487,533 481,379 -7.30%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 429,549 470,818 464,162 454,991 448,187 487,533 481,379 -7.30%
NOSH 605,000 663,125 653,749 640,833 631,250 686,666 677,999 -7.30%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.28% 3.91% 4.12% 3.53% 3.68% 1.94% 2.34% -
ROE 0.11% 0.23% 0.30% 0.34% 0.45% 0.26% 0.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.24 4.09 5.18 6.80 8.69 9.39 8.55 -18.92%
EPS 0.08 0.16 0.21 0.24 0.32 0.19 0.20 -45.68%
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 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 662,500
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.10 2.94 3.67 4.73 5.95 7.00 6.29 -24.80%
EPS 0.05 0.12 0.15 0.17 0.22 0.14 0.15 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4663 0.5111 0.5039 0.494 0.4866 0.5293 0.5226 -7.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.77 1.06 1.30 1.53 1.68 0.53 0.41 -
P/RPS 12.34 25.92 25.12 22.51 19.34 5.64 4.80 87.55%
P/EPS 962.50 662.50 609.38 637.50 525.00 291.38 205.00 180.12%
EY 0.10 0.15 0.16 0.16 0.19 0.34 0.49 -65.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.49 1.83 2.15 2.37 0.75 0.58 51.29%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 25/02/08 20/11/07 29/08/07 24/05/07 21/02/07 21/11/06 -
Price 0.71 0.94 1.14 1.40 1.35 1.04 0.54 -
P/RPS 11.38 22.99 22.03 20.60 15.54 11.07 6.32 47.95%
P/EPS 887.50 587.50 534.38 583.33 421.88 571.76 270.00 120.91%
EY 0.11 0.17 0.19 0.17 0.24 0.17 0.37 -55.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.32 1.61 1.97 1.90 1.46 0.76 20.05%

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