[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -19.46%
YoY- 304.54%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,877 79,590 55,764 35,457 26,170 32,412 40,856 74.04%
PBT 4,242 2,030 2,012 11,332 15,465 962 1,440 105.36%
Tax 880 750 516 2,871 2,169 830 340 88.40%
NP 5,122 2,780 2,528 14,203 17,634 1,792 1,780 102.17%
-
NP to SH 5,122 2,780 2,528 14,203 17,634 1,792 1,780 102.17%
-
Tax Rate -20.74% -36.95% -25.65% -25.34% -14.03% -86.28% -23.61% -
Total Cost 88,754 76,810 53,236 21,254 8,536 30,620 39,076 72.70%
-
Net Worth 505,526 489,809 519,644 496,315 494,305 496,246 457,714 6.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 505,526 489,809 519,644 496,315 494,305 496,246 457,714 6.84%
NOSH 674,035 661,904 702,222 670,696 667,979 689,230 635,714 3.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.46% 3.49% 4.53% 40.06% 67.38% 5.53% 4.36% -
ROE 1.01% 0.57% 0.49% 2.86% 3.57% 0.36% 0.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.93 12.02 7.94 5.29 3.92 4.70 6.43 67.34%
EPS 0.76 0.42 0.36 2.12 2.64 0.26 0.28 94.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.74 0.74 0.74 0.72 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 635,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.19 8.64 6.05 3.85 2.84 3.52 4.44 73.90%
EPS 0.56 0.30 0.27 1.54 1.91 0.19 0.19 105.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5488 0.5317 0.5641 0.5388 0.5366 0.5387 0.4969 6.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.61 0.69 0.68 0.71 0.77 0.39 -
P/RPS 5.67 5.07 8.69 12.86 18.12 16.37 6.07 -4.43%
P/EPS 103.95 145.24 191.67 32.11 26.89 296.15 139.29 -17.71%
EY 0.96 0.69 0.52 3.11 3.72 0.34 0.72 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.82 0.93 0.92 0.96 1.07 0.54 55.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 16/08/10 17/05/10 24/02/10 24/11/09 25/08/09 21/05/09 -
Price 0.80 0.69 0.62 0.65 0.69 0.71 0.66 -
P/RPS 5.74 5.74 7.81 12.30 17.61 15.10 10.27 -32.12%
P/EPS 105.26 164.29 172.22 30.69 26.14 273.08 235.71 -41.54%
EY 0.95 0.61 0.58 3.26 3.83 0.37 0.42 72.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.93 0.84 0.88 0.93 0.99 0.92 10.58%

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