[IWCITY] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 63.91%
YoY- 304.54%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 86,237 59,046 39,184 35,457 22,189 19,868 16,006 207.01%
PBT 2,915 11,866 11,475 11,332 7,012 -4,825 -6,831 -
Tax 1,903 2,831 2,915 2,871 1,653 323 211 332.70%
NP 4,818 14,697 14,390 14,203 8,665 -4,502 -6,620 -
-
NP to SH 4,818 14,697 14,390 14,203 8,665 -4,502 -6,620 -
-
Tax Rate -65.28% -23.86% -25.40% -25.34% -23.57% - - -
Total Cost 81,419 44,349 24,794 21,254 13,524 24,370 22,626 134.64%
-
Net Worth 496,824 509,927 519,644 469,900 495,880 463,885 457,714 5.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 496,824 509,927 519,644 469,900 495,880 463,885 457,714 5.61%
NOSH 662,432 689,090 702,222 635,000 670,108 644,285 635,714 2.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.59% 24.89% 36.72% 40.06% 39.05% -22.66% -41.36% -
ROE 0.97% 2.88% 2.77% 3.02% 1.75% -0.97% -1.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.02 8.57 5.58 5.58 3.31 3.08 2.52 198.56%
EPS 0.73 2.13 2.05 2.24 1.29 -0.70 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.74 0.74 0.74 0.72 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 635,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.36 6.41 4.25 3.85 2.41 2.16 1.74 206.69%
EPS 0.52 1.60 1.56 1.54 0.94 -0.49 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5394 0.5536 0.5641 0.5101 0.5383 0.5036 0.4969 5.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.61 0.69 0.68 0.71 0.77 0.39 -
P/RPS 6.07 7.12 12.37 12.18 21.44 24.97 15.49 -46.41%
P/EPS 108.62 28.60 33.67 30.40 54.91 -110.20 -37.45 -
EY 0.92 3.50 2.97 3.29 1.82 -0.91 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.82 0.93 0.92 0.96 1.07 0.54 55.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 16/08/10 17/05/10 24/02/10 24/11/09 25/08/09 21/05/09 -
Price 0.80 0.69 0.62 0.65 0.69 0.71 0.66 -
P/RPS 6.15 8.05 11.11 11.64 20.84 23.02 26.21 -61.92%
P/EPS 109.99 32.35 30.26 29.06 53.36 -101.61 -63.38 -
EY 0.91 3.09 3.31 3.44 1.87 -0.98 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.93 0.84 0.88 0.93 0.99 0.92 10.58%

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