[IWCITY] QoQ TTM 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- 7.66%
YoY- 125.47%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 22,847 27,119 46,407 58,899 64,522 64,486 51,792 -42.02%
PBT 822 694 1,309 1,190 1,278 1,427 2,552 -52.97%
Tax -144 368 -31 483 276 -177 -193 -17.72%
NP 678 1,062 1,278 1,673 1,554 1,250 2,359 -56.41%
-
NP to SH 678 1,062 1,278 1,673 1,554 1,250 2,359 -56.41%
-
Tax Rate 17.52% -53.03% 2.37% -40.59% -21.60% 12.40% 7.56% -
Total Cost 22,169 26,057 45,129 57,226 62,968 63,236 49,433 -41.38%
-
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 2.97% 3.92% 2.75% 2.84% 2.41% 1.94% 4.55% -
ROE 0.16% 0.93% 0.26% 0.36% 0.35% 0.27% 0.50% -
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 3.78 16.95 6.73 8.89 10.22 9.97 7.72 -37.85%
EPS 0.11 0.66 0.19 0.25 0.25 0.19 0.35 -53.74%
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 2.48 2.94 5.04 6.39 7.00 7.00 5.62 -42.00%
EPS 0.07 0.12 0.14 0.18 0.17 0.14 0.26 -58.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4663 0.1233 0.5318 0.5107 0.4866 0.4984 0.5172 -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 20.39 6.25 19.33 17.21 16.44 5.31 5.31 145.01%
P/EPS 687.09 159.70 701.88 605.87 682.43 274.19 116.62 225.85%
EY 0.15 0.63 0.14 0.17 0.15 0.36 0.86 -68.74%
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 18.80 5.55 16.95 15.75 13.21 10.43 7.00 93.09%
P/EPS 633.55 141.62 615.49 554.39 548.38 538.03 153.60 156.97%
EY 0.16 0.71 0.16 0.18 0.18 0.19 0.65 -60.68%
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