[IWCITY] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 44.59%
YoY- 93.36%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 11,569 21,775 27,361 16,420 25,472 33,851 14,779 -3.99%
PBT -1,492 544 781 -131 -9,745 10,361 -6,019 -20.72%
Tax -54 225 -435 -524 -123 -107 6,019 -
NP -1,546 769 346 -655 -9,868 10,254 0 -
-
NP to SH -1,546 769 346 -655 -9,868 10,254 -6,170 -20.58%
-
Tax Rate - -41.36% 55.70% - - 1.03% - -
Total Cost 13,115 21,006 27,015 17,075 35,340 23,597 14,779 -1.96%
-
Net Worth 490,686 454,991 491,319 457,799 490,043 38,226,912 184,231 17.71%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 490,686 454,991 491,319 457,799 490,043 38,226,912 184,231 17.71%
NOSH 672,173 640,833 691,999 653,999 671,292 51,270,001 222,743 20.19%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -13.36% 3.53% 1.26% -3.99% -38.74% 30.29% 0.00% -
ROE -0.32% 0.17% 0.07% -0.14% -2.01% 0.03% -3.35% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1.72 3.40 3.95 2.51 3.79 0.07 6.63 -20.12%
EPS -0.23 0.12 0.05 -0.10 -1.47 0.02 -2.77 -33.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.71 0.70 0.73 0.7456 0.8271 -2.05%
Adjusted Per Share Value based on latest NOSH - 660,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1.26 2.36 2.97 1.78 2.77 3.67 1.60 -3.89%
EPS -0.17 0.08 0.04 -0.07 -1.07 1.11 -0.67 -20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5327 0.494 0.5334 0.497 0.532 41.5001 0.20 17.71%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.50 1.53 0.35 0.12 0.28 0.44 0.34 -
P/RPS 29.05 45.03 8.85 4.78 7.38 666.41 5.12 33.51%
P/EPS -217.39 1,275.00 700.00 -119.82 -19.05 2,200.00 -12.27 61.38%
EY -0.46 0.08 0.14 -0.83 -5.25 0.05 -8.15 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 2.15 0.49 0.17 0.38 0.59 0.41 8.78%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 29/08/07 18/08/06 10/08/05 20/08/04 29/08/03 29/08/02 -
Price 0.49 1.40 0.53 0.16 0.26 0.51 0.32 -
P/RPS 28.47 41.20 13.40 6.37 6.85 772.44 4.82 34.41%
P/EPS -213.04 1,166.67 1,060.00 -159.76 -17.69 2,550.00 -11.55 62.47%
EY -0.47 0.09 0.09 -0.63 -5.65 0.04 -8.66 -38.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.97 0.75 0.23 0.36 0.68 0.39 9.42%

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