[IWCITY] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.32%
YoY- 38.26%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 27,119 46,407 58,899 64,522 64,486 51,792 45,182 -28.77%
PBT 694 1,309 1,190 1,278 1,427 2,552 977 -20.33%
Tax 368 -31 483 276 -177 -193 -235 -
NP 1,062 1,278 1,673 1,554 1,250 2,359 742 26.92%
-
NP to SH 1,062 1,278 1,673 1,554 1,250 2,359 742 26.92%
-
Tax Rate -53.03% 2.37% -40.59% -21.60% 12.40% 7.56% 24.05% -
Total Cost 26,057 45,129 57,226 62,968 63,236 49,433 44,440 -29.87%
-
Net Worth 113,599 489,899 470,374 448,187 459,133 476,409 518,299 -63.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,599 489,899 470,374 448,187 459,133 476,409 518,299 -63.54%
NOSH 160,000 690,000 662,500 631,250 646,666 670,999 730,000 -63.54%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.92% 2.75% 2.84% 2.41% 1.94% 4.55% 1.64% -
ROE 0.93% 0.26% 0.36% 0.35% 0.27% 0.50% 0.14% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.95 6.73 8.89 10.22 9.97 7.72 6.19 95.36%
EPS 0.66 0.19 0.25 0.25 0.19 0.35 0.10 250.64%
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 - 631,250
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.94 5.04 6.39 7.00 7.00 5.62 4.91 -28.89%
EPS 0.12 0.14 0.18 0.17 0.14 0.26 0.08 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1233 0.5318 0.5107 0.4866 0.4984 0.5172 0.5627 -63.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.06 1.30 1.53 1.68 0.53 0.41 0.35 -
P/RPS 6.25 19.33 17.21 16.44 5.31 5.31 5.65 6.94%
P/EPS 159.70 701.88 605.87 682.43 274.19 116.62 344.34 -39.99%
EY 0.63 0.14 0.17 0.15 0.36 0.86 0.29 67.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.83 2.15 2.37 0.75 0.58 0.49 109.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 29/08/07 24/05/07 21/02/07 21/11/06 18/08/06 -
Price 0.94 1.14 1.40 1.35 1.04 0.54 0.53 -
P/RPS 5.55 16.95 15.75 13.21 10.43 7.00 8.56 -25.02%
P/EPS 141.62 615.49 554.39 548.38 538.03 153.60 521.43 -57.96%
EY 0.71 0.16 0.18 0.18 0.19 0.65 0.19 140.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.61 1.97 1.90 1.46 0.76 0.75 45.62%

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