[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -54.14%
YoY- -327.82%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 16,206 10,214 15,231 12,670 11,569 9,439 27,119 -29.07%
PBT 481 360 -6,798 -2,211 -1,492 393 694 -21.70%
Tax 415 85 -146 -172 -54 -272 367 8.54%
NP 896 445 -6,944 -2,383 -1,546 121 1,061 -10.66%
-
NP to SH 896 445 -6,944 -2,383 -1,546 121 1,061 -10.66%
-
Tax Rate -86.28% -23.61% - - - 69.21% -52.88% -
Total Cost 15,310 9,769 22,175 15,053 13,115 9,318 26,058 -29.87%
-
Net Worth 496,246 457,714 483,853 483,219 490,686 429,549 470,818 3.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 496,246 457,714 483,853 483,219 490,686 429,549 470,818 3.57%
NOSH 689,230 635,714 672,019 661,944 672,173 605,000 663,125 2.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.53% 4.36% -45.59% -18.81% -13.36% 1.28% 3.91% -
ROE 0.18% 0.10% -1.44% -0.49% -0.32% 0.03% 0.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.35 1.61 2.27 1.91 1.72 1.56 4.09 -30.90%
EPS 0.13 0.07 -1.04 -0.36 -0.23 0.02 0.16 -12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.72 0.73 0.73 0.71 0.71 0.93%
Adjusted Per Share Value based on latest NOSH - 643,846
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.73 1.09 1.63 1.35 1.24 1.01 2.90 -29.15%
EPS 0.10 0.05 -0.74 -0.25 -0.17 0.01 0.11 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.4891 0.5171 0.5164 0.5244 0.459 0.5031 3.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.77 0.39 0.41 0.45 0.50 0.77 1.06 -
P/RPS 32.75 24.27 18.09 23.51 29.05 49.35 25.92 16.89%
P/EPS 592.31 557.14 -39.68 -125.00 -217.39 3,850.00 662.50 -7.20%
EY 0.17 0.18 -2.52 -0.80 -0.46 0.03 0.15 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.54 0.57 0.62 0.68 1.08 1.49 -19.82%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 21/05/09 25/02/09 24/11/08 27/08/08 21/05/08 25/02/08 -
Price 0.71 0.66 0.43 0.43 0.49 0.71 0.94 -
P/RPS 30.20 41.08 18.97 22.47 28.47 45.51 22.99 19.96%
P/EPS 546.15 942.86 -41.61 -119.44 -213.04 3,550.00 587.50 -4.75%
EY 0.18 0.11 -2.40 -0.84 -0.47 0.03 0.17 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 0.60 0.59 0.67 1.00 1.32 -17.46%

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