[IWCITY] QoQ TTM 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- 217.92%
YoY- 142.39%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 58,899 64,522 64,486 51,792 45,182 45,346 34,241 43.70%
PBT 1,190 1,278 1,427 2,552 977 1,695 65 598.34%
Tax 483 276 -177 -193 -235 -571 -324 -
NP 1,673 1,554 1,250 2,359 742 1,124 -259 -
-
NP to SH 1,673 1,554 1,250 2,359 742 1,124 -259 -
-
Tax Rate -40.59% -21.60% 12.40% 7.56% 24.05% 33.69% 498.46% -
Total Cost 57,226 62,968 63,236 49,433 44,440 44,222 34,500 40.25%
-
Net Worth 470,374 448,187 459,133 476,409 518,299 475,699 471,723 -0.19%
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 470,374 448,187 459,133 476,409 518,299 475,699 471,723 -0.19%
NOSH 662,500 631,250 646,666 670,999 730,000 670,000 664,400 -0.19%
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 2.84% 2.41% 1.94% 4.55% 1.64% 2.48% -0.76% -
ROE 0.36% 0.35% 0.27% 0.50% 0.14% 0.24% -0.05% -
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 8.89 10.22 9.97 7.72 6.19 6.77 5.15 44.04%
EPS 0.25 0.25 0.19 0.35 0.10 0.17 -0.04 -
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 6.39 7.00 7.00 5.62 4.91 4.92 3.72 43.57%
EPS 0.18 0.17 0.14 0.26 0.08 0.12 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5107 0.4866 0.4984 0.5172 0.5627 0.5164 0.5121 -0.18%
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 17.21 16.44 5.31 5.31 5.65 2.07 2.33 280.66%
P/EPS 605.87 682.43 274.19 116.62 344.34 83.45 -307.83 -
EY 0.17 0.15 0.36 0.86 0.29 1.20 -0.32 -
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 15.75 13.21 10.43 7.00 8.56 5.02 2.72 223.49%
P/EPS 554.39 548.38 538.03 153.60 521.43 202.67 -359.14 -
EY 0.18 0.18 0.19 0.65 0.19 0.49 -0.28 -
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