[IWCITY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 106.41%
YoY- 267.77%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,457 19,628 16,206 10,214 15,231 12,670 11,569 110.56%
PBT 11,332 11,599 481 360 -6,798 -2,211 -1,492 -
Tax 2,871 1,627 415 85 -146 -172 -54 -
NP 14,203 13,226 896 445 -6,944 -2,383 -1,546 -
-
NP to SH 14,203 13,226 896 445 -6,944 -2,383 -1,546 -
-
Tax Rate -25.34% -14.03% -86.28% -23.61% - - - -
Total Cost 21,254 6,402 15,310 9,769 22,175 15,053 13,115 37.84%
-
Net Worth 496,315 494,305 496,246 457,714 483,853 483,219 490,686 0.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 496,315 494,305 496,246 457,714 483,853 483,219 490,686 0.76%
NOSH 670,696 667,979 689,230 635,714 672,019 661,944 672,173 -0.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 40.06% 67.38% 5.53% 4.36% -45.59% -18.81% -13.36% -
ROE 2.86% 2.68% 0.18% 0.10% -1.44% -0.49% -0.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.29 2.94 2.35 1.61 2.27 1.91 1.72 111.05%
EPS 2.12 1.98 0.13 0.07 -1.04 -0.36 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.72 0.72 0.72 0.73 0.73 0.90%
Adjusted Per Share Value based on latest NOSH - 635,714
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.85 2.13 1.76 1.11 1.65 1.38 1.26 110.14%
EPS 1.54 1.44 0.10 0.05 -0.75 -0.26 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5388 0.5366 0.5387 0.4969 0.5253 0.5246 0.5327 0.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.68 0.71 0.77 0.39 0.41 0.45 0.50 -
P/RPS 12.86 24.16 32.75 24.27 18.09 23.51 29.05 -41.82%
P/EPS 32.11 35.86 592.31 557.14 -39.68 -125.00 -217.39 -
EY 3.11 2.79 0.17 0.18 -2.52 -0.80 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 1.07 0.54 0.57 0.62 0.68 22.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 25/08/09 21/05/09 25/02/09 24/11/08 27/08/08 -
Price 0.65 0.69 0.71 0.66 0.43 0.43 0.49 -
P/RPS 12.30 23.48 30.20 41.08 18.97 22.47 28.47 -42.76%
P/EPS 30.69 34.85 546.15 942.86 -41.61 -119.44 -213.04 -
EY 3.26 2.87 0.18 0.11 -2.40 -0.84 -0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.99 0.92 0.60 0.59 0.67 19.87%

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