[IWCITY] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -193.37%
YoY- -753.86%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 22,189 19,868 16,006 15,231 14,411 16,913 22,847 -1.92%
PBT 7,012 -4,825 -6,831 -6,798 -2,350 -1,342 822 316.94%
Tax 1,653 323 211 -146 -17 88 -144 -
NP 8,665 -4,502 -6,620 -6,944 -2,367 -1,254 678 445.78%
-
NP to SH 8,665 -4,502 -6,620 -6,944 -2,367 -1,254 678 445.78%
-
Tax Rate -23.57% - - - - - 17.52% -
Total Cost 13,524 24,370 22,626 22,175 16,778 18,167 22,169 -28.04%
-
Net Worth 495,880 463,885 457,714 480,626 470,007 486,764 429,549 10.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 495,880 463,885 457,714 480,626 470,007 486,764 429,549 10.03%
NOSH 670,108 644,285 635,714 667,536 643,846 666,800 605,000 7.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 39.05% -22.66% -41.36% -45.59% -16.42% -7.41% 2.97% -
ROE 1.75% -0.97% -1.45% -1.44% -0.50% -0.26% 0.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.31 3.08 2.52 2.28 2.24 2.54 3.78 -8.46%
EPS 1.29 -0.70 -1.04 -1.04 -0.37 -0.19 0.11 415.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.72 0.73 0.73 0.71 2.79%
Adjusted Per Share Value based on latest NOSH - 667,536
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.41 2.16 1.74 1.65 1.56 1.84 2.48 -1.88%
EPS 0.94 -0.49 -0.72 -0.75 -0.26 -0.14 0.07 464.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5383 0.5036 0.4969 0.5218 0.5103 0.5284 0.4663 10.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.77 0.39 0.41 0.45 0.50 0.77 -
P/RPS 21.44 24.97 15.49 17.97 20.10 19.71 20.39 3.40%
P/EPS 54.91 -110.20 -37.45 -39.41 -122.40 -265.87 687.09 -81.41%
EY 1.82 -0.91 -2.67 -2.54 -0.82 -0.38 0.15 427.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 0.54 0.57 0.62 0.68 1.08 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 21/05/09 25/02/09 24/11/08 27/08/08 21/05/08 -
Price 0.69 0.71 0.66 0.43 0.43 0.49 0.71 -
P/RPS 20.84 23.02 26.21 18.85 19.21 19.32 18.80 7.10%
P/EPS 53.36 -101.61 -63.38 -41.34 -116.96 -260.55 633.55 -80.75%
EY 1.87 -0.98 -1.58 -2.42 -0.85 -0.38 0.16 414.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 0.92 0.60 0.59 0.67 1.00 -4.71%

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