[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1376.12%
YoY- 655.01%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 39,795 13,941 35,457 19,628 16,206 10,214 15,231 90.03%
PBT 1,015 503 11,332 11,599 481 360 -6,798 -
Tax 375 129 2,871 1,627 415 85 -146 -
NP 1,390 632 14,203 13,226 896 445 -6,944 -
-
NP to SH 1,390 632 14,203 13,226 896 445 -6,944 -
-
Tax Rate -36.95% -25.65% -25.34% -14.03% -86.28% -23.61% - -
Total Cost 38,405 13,309 21,254 6,402 15,310 9,769 22,175 44.36%
-
Net Worth 489,809 519,644 496,315 494,305 496,246 457,714 483,853 0.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 489,809 519,644 496,315 494,305 496,246 457,714 483,853 0.82%
NOSH 661,904 702,222 670,696 667,979 689,230 635,714 672,019 -1.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.49% 4.53% 40.06% 67.38% 5.53% 4.36% -45.59% -
ROE 0.28% 0.12% 2.86% 2.68% 0.18% 0.10% -1.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.01 1.99 5.29 2.94 2.35 1.61 2.27 91.72%
EPS 0.21 0.09 2.12 1.98 0.13 0.07 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.74 0.74 0.72 0.72 0.72 1.84%
Adjusted Per Share Value based on latest NOSH - 670,108
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.32 1.51 3.85 2.13 1.76 1.11 1.65 90.29%
EPS 0.15 0.07 1.54 1.44 0.10 0.05 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5317 0.5641 0.5388 0.5366 0.5387 0.4969 0.5253 0.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.61 0.69 0.68 0.71 0.77 0.39 0.41 -
P/RPS 10.15 34.76 12.86 24.16 32.75 24.27 18.09 -32.04%
P/EPS 290.48 766.67 32.11 35.86 592.31 557.14 -39.68 -
EY 0.34 0.13 3.11 2.79 0.17 0.18 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.92 0.96 1.07 0.54 0.57 27.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 17/05/10 24/02/10 24/11/09 25/08/09 21/05/09 25/02/09 -
Price 0.69 0.62 0.65 0.69 0.71 0.66 0.43 -
P/RPS 11.48 31.23 12.30 23.48 30.20 41.08 18.97 -28.52%
P/EPS 328.57 688.89 30.69 34.85 546.15 942.86 -41.61 -
EY 0.30 0.15 3.26 2.87 0.18 0.11 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.84 0.88 0.93 0.99 0.92 0.60 34.04%

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