[IWCITY] YoY TTM 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- 24.32%
YoY- 38.26%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 39,184 16,006 22,847 64,522 45,346 46,191 121,027 -17.12%
PBT 11,475 -6,831 822 1,278 1,695 -27,077 11,803 -0.46%
Tax 2,915 211 -144 276 -571 -184 482 34.96%
NP 14,390 -6,620 678 1,554 1,124 -27,261 12,285 2.66%
-
NP to SH 14,390 -6,620 678 1,554 1,124 -27,261 12,285 2.66%
-
Tax Rate -25.40% - 17.52% -21.60% 33.69% - -4.08% -
Total Cost 24,794 22,626 22,169 62,968 44,222 73,452 108,742 -21.82%
-
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 36.72% -41.36% 2.97% 2.41% 2.48% -59.02% 10.15% -
ROE 2.77% -1.45% 0.16% 0.35% 0.24% -5.93% 2.54% -
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 5.58 2.52 3.78 10.22 6.77 7.03 18.49 -18.09%
EPS 2.05 -1.04 0.11 0.25 0.17 -4.15 1.88 1.45%
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 4.19 1.71 2.44 6.89 4.85 4.94 12.93 -17.11%
EPS 1.54 -0.71 0.07 0.17 0.12 -2.91 1.31 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5553 0.4891 0.459 0.4789 0.5083 0.4912 0.5176 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 12.37 15.49 20.39 16.44 2.07 2.27 2.00 35.46%
P/EPS 33.67 -37.45 687.09 682.43 83.45 -3.85 19.71 9.33%
EY 2.97 -2.67 0.15 0.15 1.20 -25.95 5.07 -8.52%
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 11.11 26.21 18.80 13.21 5.02 1.71 1.46 40.22%
P/EPS 30.26 -63.38 633.55 548.38 202.67 -2.89 14.39 13.18%
EY 3.31 -1.58 0.16 0.18 0.49 -34.60 6.95 -11.62%
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