[IWCITY] QoQ 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- -47.52%
YoY- 81.51%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
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 9,439 1,741 3,603 8,064 13,711 21,029 16,095 -29.91%
PBT 393 -139 289 279 265 476 170 74.74%
Tax -272 155 -13 -14 240 -244 501 -
NP 121 16 276 265 505 232 671 -68.04%
-
NP to SH 121 16 276 265 505 232 671 -68.04%
-
Tax Rate 69.21% - 4.50% 5.02% -90.57% 51.26% -294.71% -
Total Cost 9,318 1,725 3,327 7,799 13,206 20,797 15,424 -28.51%
-
Net Worth 429,549 113,599 489,899 470,374 448,187 459,133 476,409 -6.66%
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 429,549 113,599 489,899 470,374 448,187 459,133 476,409 -6.66%
NOSH 605,000 160,000 690,000 662,500 631,250 646,666 670,999 -6.66%
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% 0.92% 7.66% 3.29% 3.68% 1.10% 4.17% -
ROE 0.03% 0.01% 0.06% 0.06% 0.11% 0.05% 0.14% -
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 1.56 1.09 0.52 1.22 2.17 3.25 2.40 -24.94%
EPS 0.02 0.01 0.04 0.04 0.08 0.03 0.10 -65.76%
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 1.01 0.19 0.39 0.86 1.47 2.25 1.72 -29.85%
EPS 0.01 0.00 0.03 0.03 0.05 0.02 0.07 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.1214 0.5235 0.5027 0.4789 0.4906 0.5091 -6.66%
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 49.35 97.42 248.96 125.70 77.35 16.30 17.09 102.65%
P/EPS 3,850.00 10,600.00 3,250.00 3,825.00 2,100.00 1,477.30 410.00 344.48%
EY 0.03 0.01 0.03 0.03 0.05 0.07 0.24 -74.96%
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 45.51 86.39 218.32 115.02 62.15 31.98 22.51 59.82%
P/EPS 3,550.00 9,400.00 2,850.00 3,500.00 1,687.50 2,898.85 540.00 250.53%
EY 0.03 0.01 0.04 0.03 0.06 0.03 0.19 -70.75%
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