[IWCITY] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.66%
YoY- 125.47%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 59,046 19,868 16,913 58,899 45,182 51,758 103,314 -8.89%
PBT 11,866 -4,825 -1,342 1,190 977 -16,812 -10,161 -
Tax 2,831 323 88 483 -235 -773 511 33.00%
NP 14,697 -4,502 -1,254 1,673 742 -17,585 -9,650 -
-
NP to SH 14,697 -4,502 -1,254 1,673 742 -17,585 -9,650 -
-
Tax Rate -23.86% - - -40.59% 24.05% - - -
Total Cost 44,349 24,370 18,167 57,226 44,440 69,343 112,964 -14.42%
-
Net Worth 509,927 463,885 486,764 470,374 518,299 462,000 487,448 0.75%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 509,927 463,885 486,764 470,374 518,299 462,000 487,448 0.75%
NOSH 689,090 644,285 666,800 662,500 730,000 660,000 667,737 0.52%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.89% -22.66% -7.41% 2.84% 1.64% -33.98% -9.34% -
ROE 2.88% -0.97% -0.26% 0.36% 0.14% -3.81% -1.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.57 3.08 2.54 8.89 6.19 7.84 15.47 -9.37%
EPS 2.13 -0.70 -0.19 0.25 0.10 -2.66 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.73 0.71 0.71 0.70 0.73 0.22%
Adjusted Per Share Value based on latest NOSH - 662,500
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.41 2.16 1.84 6.39 4.91 5.62 11.22 -8.90%
EPS 1.60 -0.49 -0.14 0.18 0.08 -1.91 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5536 0.5036 0.5284 0.5107 0.5627 0.5016 0.5292 0.75%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.61 0.77 0.50 1.53 0.35 0.12 0.28 -
P/RPS 7.12 24.97 19.71 17.21 5.65 1.53 1.81 25.62%
P/EPS 28.60 -110.20 -265.87 605.87 344.34 -4.50 -19.37 -
EY 3.50 -0.91 -0.38 0.17 0.29 -22.20 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.07 0.68 2.15 0.49 0.17 0.38 13.67%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 25/08/09 27/08/08 29/08/07 18/08/06 10/08/05 20/08/04 -
Price 0.69 0.71 0.49 1.40 0.53 0.16 0.26 -
P/RPS 8.05 23.02 19.32 15.75 8.56 2.04 1.68 29.82%
P/EPS 32.35 -101.61 -260.55 554.39 521.43 -6.01 -17.99 -
EY 3.09 -0.98 -0.38 0.18 0.19 -16.65 -5.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 0.67 1.97 0.75 0.23 0.36 17.12%

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