[IWCITY] QoQ Annualized Quarter 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- -62.85%
YoY- 92.99%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 54,722 54,700 34,240 34,540 32,840 10,280 60,809 -6.80%
PBT 1,562 1,656 66 -2,046 -262 -4,864 -26,427 -
Tax -870 -852 -325 -86 -1,048 136 -372 76.46%
NP 692 804 -259 -2,133 -1,310 -4,728 -26,799 -
-
NP to SH 692 804 -259 -2,133 -1,310 -4,728 -26,799 -
-
Tax Rate 55.70% 51.45% 492.42% - - - - -
Total Cost 54,030 53,896 34,499 36,673 34,150 15,008 87,608 -27.61%
-
Net Worth 491,319 475,699 433,099 466,666 457,799 459,666 475,005 2.28%
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 491,319 475,699 433,099 466,666 457,799 459,666 475,005 2.28%
NOSH 691,999 670,000 610,000 666,666 653,999 656,666 669,021 2.28%
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 1.26% 1.47% -0.76% -6.18% -3.99% -45.99% -44.07% -
ROE 0.14% 0.17% -0.06% -0.46% -0.29% -1.03% -5.64% -
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 7.91 8.16 5.61 5.18 5.02 1.57 9.09 -8.87%
EPS 0.10 0.12 0.04 -0.32 -0.20 -0.72 -4.00 -
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 0.71 0.00%
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 5.94 5.94 3.72 3.75 3.57 1.12 6.60 -6.80%
EPS 0.08 0.09 -0.03 -0.23 -0.14 -0.51 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5334 0.5164 0.4702 0.5066 0.497 0.499 0.5157 2.28%
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 4.43 1.71 2.14 3.09 2.39 10.22 2.42 49.80%
P/EPS 350.00 116.67 -282.63 -50.00 -59.91 -22.22 -5.49 -
EY 0.29 0.86 -0.35 -2.00 -1.67 -4.50 -18.21 -
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 6.70 4.16 2.49 1.93 3.19 7.67 2.31 103.77%
P/EPS 530.00 283.33 -329.73 -31.25 -79.88 -16.67 -5.24 -
EY 0.19 0.35 -0.30 -3.20 -1.25 -6.00 -19.07 -
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