[IWCITY] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 95.95%
YoY- 163.56%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 43,550 54,844 64,485 57,940 54,722 54,700 34,240 17.44%
PBT 1,088 1,060 1,428 1,268 1,562 1,656 66 551.05%
Tax 450 960 -179 88 -870 -852 -325 -
NP 1,538 2,020 1,249 1,356 692 804 -259 -
-
NP to SH 1,538 2,020 1,249 1,356 692 804 -259 -
-
Tax Rate -41.36% -90.57% 12.54% -6.94% 55.70% 51.45% 492.42% -
Total Cost 42,012 52,824 63,236 56,584 54,030 53,896 34,499 14.07%
-
Net Worth 454,991 448,187 487,533 481,379 491,319 475,699 433,099 3.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 454,991 448,187 487,533 481,379 491,319 475,699 433,099 3.35%
NOSH 640,833 631,250 686,666 677,999 691,999 670,000 610,000 3.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.53% 3.68% 1.94% 2.34% 1.26% 1.47% -0.76% -
ROE 0.34% 0.45% 0.26% 0.28% 0.14% 0.17% -0.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.80 8.69 9.39 8.55 7.91 8.16 5.61 13.72%
EPS 0.24 0.32 0.19 0.20 0.10 0.12 0.04 231.27%
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 - 670,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.73 5.95 7.00 6.29 5.94 5.94 3.72 17.41%
EPS 0.17 0.22 0.14 0.15 0.08 0.09 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.494 0.4866 0.5293 0.5226 0.5334 0.5164 0.4702 3.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.53 1.68 0.53 0.41 0.35 0.14 0.12 -
P/RPS 22.51 19.34 5.64 4.80 4.43 1.71 2.14 382.14%
P/EPS 637.50 525.00 291.38 205.00 350.00 116.67 -282.63 -
EY 0.16 0.19 0.34 0.49 0.29 0.86 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.37 0.75 0.58 0.49 0.20 0.17 445.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 21/02/07 21/11/06 18/08/06 19/05/06 27/02/06 -
Price 1.40 1.35 1.04 0.54 0.53 0.34 0.14 -
P/RPS 20.60 15.54 11.07 6.32 6.70 4.16 2.49 310.63%
P/EPS 583.33 421.88 571.76 270.00 530.00 283.33 -329.73 -
EY 0.17 0.24 0.17 0.37 0.19 0.35 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.90 1.46 0.76 0.75 0.48 0.20 361.43%

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