[IWCITY] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -94.2%
YoY- -93.1%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 38,564 15,829 2,561 1,741 21,029 8,335 28,723 5.03%
PBT -107 -267 -4,587 -139 476 1,601 -3,253 -43.38%
Tax -105 1,244 26 155 -244 -260 -712 -27.30%
NP -212 977 -4,561 16 232 1,341 -3,965 -38.60%
-
NP to SH -212 977 -4,561 16 232 1,341 -3,965 -38.60%
-
Tax Rate - - - - 51.26% 16.24% - -
Total Cost 38,776 14,852 7,122 1,725 20,797 6,994 32,688 2.88%
-
Net Worth 530,000 469,900 480,626 113,599 459,133 471,723 466,397 2.15%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 530,000 469,900 480,626 113,599 459,133 471,723 466,397 2.15%
NOSH 706,666 635,000 667,536 160,000 646,666 664,400 666,282 0.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -0.55% 6.17% -178.09% 0.92% 1.10% 16.09% -13.80% -
ROE -0.04% 0.21% -0.95% 0.01% 0.05% 0.28% -0.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.46 2.49 0.38 1.09 3.25 1.25 4.31 4.01%
EPS -0.03 0.15 -0.68 0.01 0.03 0.20 -0.59 -39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.72 0.71 0.71 0.71 0.70 1.15%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.12 1.69 0.27 0.19 2.25 0.89 3.07 5.02%
EPS -0.02 0.10 -0.49 0.00 0.02 0.14 -0.42 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5664 0.5021 0.5136 0.1214 0.4906 0.5041 0.4984 2.15%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.74 0.68 0.41 1.06 0.53 0.12 0.22 -
P/RPS 13.56 27.28 106.87 97.42 16.30 9.57 5.10 17.69%
P/EPS -2,466.67 441.97 -60.01 10,600.00 1,477.30 59.45 -36.97 101.32%
EY -0.04 0.23 -1.67 0.01 0.07 1.68 -2.70 -50.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 0.57 1.49 0.75 0.17 0.31 21.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 25/02/09 25/02/08 21/02/07 27/02/06 28/02/05 -
Price 0.81 0.65 0.43 0.94 1.04 0.14 0.21 -
P/RPS 14.84 26.08 112.08 86.39 31.98 11.16 4.87 20.39%
P/EPS -2,700.00 422.47 -62.93 9,400.00 2,898.85 69.36 -35.29 105.97%
EY -0.04 0.24 -1.59 0.01 0.03 1.44 -2.83 -50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 0.60 1.32 1.46 0.20 0.30 23.78%

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