[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -118.55%
YoY- -754.48%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 26,170 32,412 40,856 15,231 16,893 23,138 37,756 -21.66%
PBT 15,465 962 1,440 -6,798 -2,948 -2,984 1,572 358.48%
Tax 2,169 830 340 -146 -229 -108 -1,088 -
NP 17,634 1,792 1,780 -6,944 -3,177 -3,092 484 996.61%
-
NP to SH 17,634 1,792 1,780 -6,944 -3,177 -3,092 484 996.61%
-
Tax Rate -14.03% -86.28% -23.61% - - - 69.21% -
Total Cost 8,536 30,620 39,076 22,175 20,070 26,230 37,272 -62.53%
-
Net Worth 494,305 496,246 457,714 483,853 483,219 490,686 429,549 9.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 494,305 496,246 457,714 483,853 483,219 490,686 429,549 9.80%
NOSH 667,979 689,230 635,714 672,019 661,944 672,173 605,000 6.81%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 67.38% 5.53% 4.36% -45.59% -18.81% -13.36% 1.28% -
ROE 3.57% 0.36% 0.39% -1.44% -0.66% -0.63% 0.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.92 4.70 6.43 2.27 2.55 3.44 6.24 -26.62%
EPS 2.64 0.26 0.28 -1.04 -0.48 -0.46 0.08 926.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.72 0.73 0.73 0.71 2.79%
Adjusted Per Share Value based on latest NOSH - 667,536
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.84 3.52 4.44 1.65 1.83 2.51 4.10 -21.69%
EPS 1.91 0.19 0.19 -0.75 -0.34 -0.34 0.05 1031.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5366 0.5387 0.4969 0.5253 0.5246 0.5327 0.4663 9.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.77 0.39 0.41 0.45 0.50 0.77 -
P/RPS 18.12 16.37 6.07 18.09 17.63 14.53 12.34 29.15%
P/EPS 26.89 296.15 139.29 -39.68 -93.75 -108.70 962.50 -90.77%
EY 3.72 0.34 0.72 -2.52 -1.07 -0.92 0.10 1011.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 0.54 0.57 0.62 0.68 1.08 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 21/05/09 25/02/09 24/11/08 27/08/08 21/05/08 -
Price 0.69 0.71 0.66 0.43 0.43 0.49 0.71 -
P/RPS 17.61 15.10 10.27 18.97 16.85 14.23 11.38 33.75%
P/EPS 26.14 273.08 235.71 -41.61 -89.58 -106.52 887.50 -90.44%
EY 3.83 0.37 0.42 -2.40 -1.12 -0.94 0.11 963.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 0.92 0.60 0.59 0.67 1.00 -4.71%

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