[IWCITY] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.93%
YoY- 152.82%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 32,412 23,138 43,550 54,722 32,840 50,944 67,702 -11.54%
PBT 962 -2,984 1,088 1,562 -262 -19,490 20,722 -40.02%
Tax 830 -108 450 -870 -1,048 -246 -214 -
NP 1,792 -3,092 1,538 692 -1,310 -19,736 20,508 -33.36%
-
NP to SH 1,792 -3,092 1,538 692 -1,310 -19,736 20,508 -33.36%
-
Tax Rate -86.28% - -41.36% 55.70% - - 1.03% -
Total Cost 30,620 26,230 42,012 54,030 34,150 70,680 47,194 -6.95%
-
Net Worth 496,246 490,686 454,991 491,319 457,799 490,043 38,226,912 -51.48%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 496,246 490,686 454,991 491,319 457,799 490,043 38,226,912 -51.48%
NOSH 689,230 672,173 640,833 691,999 653,999 671,292 51,270,001 -51.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.53% -13.36% 3.53% 1.26% -3.99% -38.74% 30.29% -
ROE 0.36% -0.63% 0.34% 0.14% -0.29% -4.03% 0.05% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.70 3.44 6.80 7.91 5.02 7.59 0.13 81.74%
EPS 0.26 -0.46 0.24 0.10 -0.20 -2.94 0.04 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.71 0.71 0.70 0.73 0.7456 -0.58%
Adjusted Per Share Value based on latest NOSH - 730,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.46 2.47 4.65 5.85 3.51 5.44 7.23 -11.54%
EPS 0.19 -0.33 0.16 0.07 -0.14 -2.11 2.19 -33.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.5244 0.4862 0.525 0.4892 0.5237 40.8499 -51.48%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.77 0.50 1.53 0.35 0.12 0.28 0.44 -
P/RPS 16.37 14.53 22.51 4.43 2.39 3.69 333.21 -39.45%
P/EPS 296.15 -108.70 637.50 350.00 -59.91 -9.52 1,100.00 -19.62%
EY 0.34 -0.92 0.16 0.29 -1.67 -10.50 0.09 24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.68 2.15 0.49 0.17 0.38 0.59 10.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 27/08/08 29/08/07 18/08/06 10/08/05 20/08/04 29/08/03 -
Price 0.71 0.49 1.40 0.53 0.16 0.26 0.51 -
P/RPS 15.10 14.23 20.60 6.70 3.19 3.43 386.22 -41.71%
P/EPS 273.08 -106.52 583.33 530.00 -79.88 -8.84 1,275.00 -22.63%
EY 0.37 -0.94 0.17 0.19 -1.25 -11.31 0.08 29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.67 1.97 0.75 0.23 0.36 0.68 6.45%

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