[IWCITY] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 95.35%
YoY- 99.03%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 15,231 27,119 64,486 34,241 60,809 111,678 32,697 -11.94%
PBT -6,798 694 1,427 65 -26,426 9,945 -14,062 -11.39%
Tax -146 368 -177 -324 -373 527 -231 -7.35%
NP -6,944 1,062 1,250 -259 -26,799 10,472 -14,293 -11.32%
-
NP to SH -6,944 1,062 1,250 -259 -26,799 10,472 -14,293 -11.32%
-
Tax Rate - -53.03% 12.40% 498.46% - -5.30% - -
Total Cost 22,175 26,057 63,236 34,500 87,608 101,206 46,990 -11.75%
-
Net Worth 480,626 113,599 459,133 471,723 466,397 448,900 176,883 18.11%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 480,626 113,599 459,133 471,723 466,397 448,900 176,883 18.11%
NOSH 667,536 160,000 646,666 664,400 666,282 670,000 223,478 19.98%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -45.59% 3.92% 1.94% -0.76% -44.07% 9.38% -43.71% -
ROE -1.44% 0.93% 0.27% -0.05% -5.75% 2.33% -8.08% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.28 16.95 9.97 5.15 9.13 16.67 14.63 -26.62%
EPS -1.04 0.66 0.19 -0.04 -4.02 1.56 -6.40 -26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.71 0.70 0.67 0.7915 -1.56%
Adjusted Per Share Value based on latest NOSH - 664,400
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.63 2.90 6.89 3.66 6.50 11.93 3.49 -11.90%
EPS -0.74 0.11 0.13 -0.03 -2.86 1.12 -1.53 -11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5136 0.1214 0.4906 0.5041 0.4984 0.4797 0.189 18.11%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.41 1.06 0.53 0.12 0.22 0.44 0.23 -
P/RPS 17.97 6.25 5.31 2.33 2.41 2.64 1.57 50.06%
P/EPS -39.41 159.70 274.19 -307.83 -5.47 28.15 -3.60 48.95%
EY -2.54 0.63 0.36 -0.32 -18.28 3.55 -27.81 -32.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.49 0.75 0.17 0.31 0.66 0.29 11.90%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 25/02/08 21/02/07 27/02/06 28/02/05 27/02/04 21/03/03 -
Price 0.43 0.94 1.04 0.14 0.21 0.41 0.27 -
P/RPS 18.85 5.55 10.43 2.72 2.30 2.46 1.85 47.18%
P/EPS -41.34 141.62 538.03 -359.14 -5.22 26.23 -4.22 46.22%
EY -2.42 0.71 0.19 -0.28 -19.15 3.81 -23.69 -31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.32 1.46 0.20 0.30 0.61 0.34 9.91%

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