[IWCITY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.35%
YoY- 157.96%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 13,941 35,457 19,628 16,206 10,214 15,231 12,670 6.58%
PBT 503 11,332 11,599 481 360 -6,798 -2,211 -
Tax 129 2,871 1,627 415 85 -146 -172 -
NP 632 14,203 13,226 896 445 -6,944 -2,383 -
-
NP to SH 632 14,203 13,226 896 445 -6,944 -2,383 -
-
Tax Rate -25.65% -25.34% -14.03% -86.28% -23.61% - - -
Total Cost 13,309 21,254 6,402 15,310 9,769 22,175 15,053 -7.88%
-
Net Worth 519,644 496,315 494,305 496,246 457,714 483,853 483,219 4.96%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 519,644 496,315 494,305 496,246 457,714 483,853 483,219 4.96%
NOSH 702,222 670,696 667,979 689,230 635,714 672,019 661,944 4.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.53% 40.06% 67.38% 5.53% 4.36% -45.59% -18.81% -
ROE 0.12% 2.86% 2.68% 0.18% 0.10% -1.44% -0.49% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.99 5.29 2.94 2.35 1.61 2.27 1.91 2.77%
EPS 0.09 2.12 1.98 0.13 0.07 -1.04 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.74 0.72 0.72 0.72 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 644,285
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.51 3.85 2.13 1.76 1.11 1.65 1.38 6.19%
EPS 0.07 1.54 1.44 0.10 0.05 -0.75 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.5388 0.5366 0.5387 0.4969 0.5253 0.5246 4.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.69 0.68 0.71 0.77 0.39 0.41 0.45 -
P/RPS 34.76 12.86 24.16 32.75 24.27 18.09 23.51 29.81%
P/EPS 766.67 32.11 35.86 592.31 557.14 -39.68 -125.00 -
EY 0.13 3.11 2.79 0.17 0.18 -2.52 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.96 1.07 0.54 0.57 0.62 31.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 24/02/10 24/11/09 25/08/09 21/05/09 25/02/09 24/11/08 -
Price 0.62 0.65 0.69 0.71 0.66 0.43 0.43 -
P/RPS 31.23 12.30 23.48 30.20 41.08 18.97 22.47 24.56%
P/EPS 688.89 30.69 34.85 546.15 942.86 -41.61 -119.44 -
EY 0.15 3.26 2.87 0.18 0.11 -2.40 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.93 0.99 0.92 0.60 0.59 26.58%

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