[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.89%
YoY- 582.24%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,837 43,550 54,844 64,485 57,940 54,722 54,700 -27.37%
PBT 1,110 1,088 1,060 1,428 1,268 1,562 1,656 -23.39%
Tax 284 450 960 -179 88 -870 -852 -
NP 1,394 1,538 2,020 1,249 1,356 692 804 44.27%
-
NP to SH 1,394 1,538 2,020 1,249 1,356 692 804 44.27%
-
Tax Rate -25.59% -41.36% -90.57% 12.54% -6.94% 55.70% 51.45% -
Total Cost 32,442 42,012 52,824 63,236 56,584 54,030 53,896 -28.68%
-
Net Worth 464,162 454,991 448,187 487,533 481,379 491,319 475,699 -1.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 464,162 454,991 448,187 487,533 481,379 491,319 475,699 -1.62%
NOSH 653,749 640,833 631,250 686,666 677,999 691,999 670,000 -1.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.12% 3.53% 3.68% 1.94% 2.34% 1.26% 1.47% -
ROE 0.30% 0.34% 0.45% 0.26% 0.28% 0.14% 0.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.18 6.80 8.69 9.39 8.55 7.91 8.16 -26.11%
EPS 0.21 0.24 0.32 0.19 0.20 0.10 0.12 45.17%
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 - 646,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.62 4.65 5.86 6.89 6.19 5.85 5.85 -27.36%
EPS 0.15 0.16 0.22 0.13 0.14 0.07 0.09 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.496 0.4862 0.4789 0.521 0.5144 0.525 0.5083 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.53 1.68 0.53 0.41 0.35 0.14 -
P/RPS 25.12 22.51 19.34 5.64 4.80 4.43 1.71 498.83%
P/EPS 609.38 637.50 525.00 291.38 205.00 350.00 116.67 200.73%
EY 0.16 0.16 0.19 0.34 0.49 0.29 0.86 -67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.15 2.37 0.75 0.58 0.49 0.20 336.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 29/08/07 24/05/07 21/02/07 21/11/06 18/08/06 19/05/06 -
Price 1.14 1.40 1.35 1.04 0.54 0.53 0.34 -
P/RPS 22.03 20.60 15.54 11.07 6.32 6.70 4.16 203.51%
P/EPS 534.38 583.33 421.88 571.76 270.00 530.00 283.33 52.59%
EY 0.19 0.17 0.24 0.17 0.37 0.19 0.35 -33.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.97 1.90 1.46 0.76 0.75 0.48 123.90%

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