[IWCITY] QoQ TTM 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- -88.76%
YoY- -285.21%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 19,868 16,006 15,231 14,411 16,913 22,847 27,119 -18.74%
PBT -4,825 -6,831 -6,798 -2,350 -1,342 822 694 -
Tax 323 211 -146 -17 88 -144 368 -8.33%
NP -4,502 -6,620 -6,944 -2,367 -1,254 678 1,062 -
-
NP to SH -4,502 -6,620 -6,944 -2,367 -1,254 678 1,062 -
-
Tax Rate - - - - - 17.52% -53.03% -
Total Cost 24,370 22,626 22,175 16,778 18,167 22,169 26,057 -4.36%
-
Net Worth 463,885 457,714 480,626 470,007 486,764 429,549 113,599 155.69%
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 463,885 457,714 480,626 470,007 486,764 429,549 113,599 155.69%
NOSH 644,285 635,714 667,536 643,846 666,800 605,000 160,000 153.32%
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 -22.66% -41.36% -45.59% -16.42% -7.41% 2.97% 3.92% -
ROE -0.97% -1.45% -1.44% -0.50% -0.26% 0.16% 0.93% -
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 3.08 2.52 2.28 2.24 2.54 3.78 16.95 -67.95%
EPS -0.70 -1.04 -1.04 -0.37 -0.19 0.11 0.66 -
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 2.16 1.74 1.65 1.56 1.84 2.48 2.94 -18.59%
EPS -0.49 -0.72 -0.75 -0.26 -0.14 0.07 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5036 0.4969 0.5218 0.5103 0.5284 0.4663 0.1233 155.73%
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 24.97 15.49 17.97 20.10 19.71 20.39 6.25 151.99%
P/EPS -110.20 -37.45 -39.41 -122.40 -265.87 687.09 159.70 -
EY -0.91 -2.67 -2.54 -0.82 -0.38 0.15 0.63 -
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 23.02 26.21 18.85 19.21 19.32 18.80 5.55 158.37%
P/EPS -101.61 -63.38 -41.34 -116.96 -260.55 633.55 141.62 -
EY -0.98 -1.58 -2.42 -0.85 -0.38 0.16 0.71 -
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