[IWCITY] YoY Cumulative Quarter 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- -59.57%
YoY- 151.24%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 13,941 10,214 9,439 13,711 13,675 2,570 17,188 -3.42%
PBT 503 360 393 265 414 -1,216 -565 -
Tax 129 85 -272 240 -213 34 -155 -
NP 632 445 121 505 201 -1,182 -720 -
-
NP to SH 632 445 121 505 201 -1,182 -720 -
-
Tax Rate -25.65% -23.61% 69.21% -90.57% 51.45% - - -
Total Cost 13,309 9,769 9,318 13,206 13,474 3,752 17,908 -4.82%
-
Net Worth 519,644 457,714 429,549 448,187 475,699 459,666 484,363 1.17%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 519,644 457,714 429,549 448,187 475,699 459,666 484,363 1.17%
NOSH 702,222 635,714 605,000 631,250 670,000 656,666 654,545 1.17%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.53% 4.36% 1.28% 3.68% 1.47% -45.99% -4.19% -
ROE 0.12% 0.10% 0.03% 0.11% 0.04% -0.26% -0.15% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.99 1.61 1.56 2.17 2.04 0.39 2.63 -4.53%
EPS 0.09 0.07 0.02 0.08 0.03 -0.18 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.71 0.71 0.70 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 631,250
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.51 1.11 1.02 1.49 1.48 0.28 1.87 -3.49%
EPS 0.07 0.05 0.01 0.05 0.02 -0.13 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.4969 0.4663 0.4866 0.5164 0.499 0.5258 1.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.69 0.39 0.77 1.68 0.14 0.16 0.37 -
P/RPS 34.76 24.27 49.35 77.35 6.86 40.88 14.09 16.23%
P/EPS 766.67 557.14 3,850.00 2,100.00 466.67 -88.89 -336.36 -
EY 0.13 0.18 0.03 0.05 0.21 -1.13 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.54 1.08 2.37 0.20 0.23 0.50 10.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 21/05/09 21/05/08 24/05/07 19/05/06 12/05/05 20/05/04 -
Price 0.62 0.66 0.71 1.35 0.34 0.12 0.27 -
P/RPS 31.23 41.08 45.51 62.15 16.66 30.66 10.28 20.33%
P/EPS 688.89 942.86 3,550.00 1,687.50 1,133.33 -66.67 -245.45 -
EY 0.15 0.11 0.03 0.06 0.09 -1.50 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 1.00 1.90 0.48 0.17 0.36 15.15%

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