[IWCITY] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -23.61%
YoY- -45.82%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 16,913 22,847 27,119 46,407 58,899 64,522 64,486 -59.05%
PBT -1,342 822 694 1,309 1,190 1,278 1,427 -
Tax 88 -144 368 -31 483 276 -177 -
NP -1,254 678 1,062 1,278 1,673 1,554 1,250 -
-
NP to SH -1,254 678 1,062 1,278 1,673 1,554 1,250 -
-
Tax Rate - 17.52% -53.03% 2.37% -40.59% -21.60% 12.40% -
Total Cost 18,167 22,169 26,057 45,129 57,226 62,968 63,236 -56.49%
-
Net Worth 486,764 429,549 113,599 489,899 470,374 448,187 459,133 3.97%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 486,764 429,549 113,599 489,899 470,374 448,187 459,133 3.97%
NOSH 666,800 605,000 160,000 690,000 662,500 631,250 646,666 2.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -7.41% 2.97% 3.92% 2.75% 2.84% 2.41% 1.94% -
ROE -0.26% 0.16% 0.93% 0.26% 0.36% 0.35% 0.27% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.54 3.78 16.95 6.73 8.89 10.22 9.97 -59.84%
EPS -0.19 0.11 0.66 0.19 0.25 0.25 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.71 0.71 0.71 0.71 0.71 1.87%
Adjusted Per Share Value based on latest NOSH - 690,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.81 2.44 2.90 4.96 6.29 6.89 6.89 -59.01%
EPS -0.13 0.07 0.11 0.14 0.18 0.17 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5202 0.459 0.1214 0.5235 0.5027 0.4789 0.4906 3.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.77 1.06 1.30 1.53 1.68 0.53 -
P/RPS 19.71 20.39 6.25 19.33 17.21 16.44 5.31 139.92%
P/EPS -265.87 687.09 159.70 701.88 605.87 682.43 274.19 -
EY -0.38 0.15 0.63 0.14 0.17 0.15 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 1.49 1.83 2.15 2.37 0.75 -6.32%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 21/05/08 25/02/08 20/11/07 29/08/07 24/05/07 21/02/07 -
Price 0.49 0.71 0.94 1.14 1.40 1.35 1.04 -
P/RPS 19.32 18.80 5.55 16.95 15.75 13.21 10.43 50.88%
P/EPS -260.55 633.55 141.62 615.49 554.39 548.38 538.03 -
EY -0.38 0.16 0.71 0.16 0.18 0.18 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.00 1.32 1.61 1.97 1.90 1.46 -40.53%

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