[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 87.86%
YoY- 99.03%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 57,940 54,722 54,700 34,240 34,540 32,840 10,280 216.37%
PBT 1,268 1,562 1,656 66 -2,046 -262 -4,864 -
Tax 88 -870 -852 -325 -86 -1,048 136 -25.16%
NP 1,356 692 804 -259 -2,133 -1,310 -4,728 -
-
NP to SH 1,356 692 804 -259 -2,133 -1,310 -4,728 -
-
Tax Rate -6.94% 55.70% 51.45% 492.42% - - - -
Total Cost 56,584 54,030 53,896 34,499 36,673 34,150 15,008 142.04%
-
Net Worth 481,379 491,319 475,699 433,099 466,666 457,799 459,666 3.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 481,379 491,319 475,699 433,099 466,666 457,799 459,666 3.12%
NOSH 677,999 691,999 670,000 610,000 666,666 653,999 656,666 2.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.34% 1.26% 1.47% -0.76% -6.18% -3.99% -45.99% -
ROE 0.28% 0.14% 0.17% -0.06% -0.46% -0.29% -1.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.55 7.91 8.16 5.61 5.18 5.02 1.57 209.21%
EPS 0.20 0.10 0.12 0.04 -0.32 -0.20 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.71 0.71 0.70 0.70 0.70 0.94%
Adjusted Per Share Value based on latest NOSH - 664,400
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.29 5.94 5.94 3.72 3.75 3.57 1.12 215.62%
EPS 0.15 0.08 0.09 -0.03 -0.23 -0.14 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5226 0.5334 0.5164 0.4702 0.5066 0.497 0.499 3.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.35 0.14 0.12 0.16 0.12 0.16 -
P/RPS 4.80 4.43 1.71 2.14 3.09 2.39 10.22 -39.55%
P/EPS 205.00 350.00 116.67 -282.63 -50.00 -59.91 -22.22 -
EY 0.49 0.29 0.86 -0.35 -2.00 -1.67 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.20 0.17 0.23 0.17 0.23 85.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 18/08/06 19/05/06 27/02/06 02/12/05 10/08/05 12/05/05 -
Price 0.54 0.53 0.34 0.14 0.10 0.16 0.12 -
P/RPS 6.32 6.70 4.16 2.49 1.93 3.19 7.67 -12.09%
P/EPS 270.00 530.00 283.33 -329.73 -31.25 -79.88 -16.67 -
EY 0.37 0.19 0.35 -0.30 -3.20 -1.25 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.48 0.20 0.14 0.23 0.17 171.13%

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