[IWCITY] QoQ TTM 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- 4.67%
YoY- -1076.4%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM 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 22,189 19,868 16,006 15,231 14,411 16,913 63.58%
PBT 11,332 7,012 -4,825 -6,831 -6,798 -2,350 -1,342 -
Tax 2,871 1,653 323 211 -146 -17 88 914.55%
NP 14,203 8,665 -4,502 -6,620 -6,944 -2,367 -1,254 -
-
NP to SH 14,203 8,665 -4,502 -6,620 -6,944 -2,367 -1,254 -
-
Tax Rate -25.34% -23.57% - - - - - -
Total Cost 21,254 13,524 24,370 22,626 22,175 16,778 18,167 10.99%
-
Net Worth 469,900 495,880 463,885 457,714 480,626 470,007 486,764 -2.31%
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 469,900 495,880 463,885 457,714 480,626 470,007 486,764 -2.31%
NOSH 635,000 670,108 644,285 635,714 667,536 643,846 666,800 -3.19%
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% 39.05% -22.66% -41.36% -45.59% -16.42% -7.41% -
ROE 3.02% 1.75% -0.97% -1.45% -1.44% -0.50% -0.26% -
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 5.58 3.31 3.08 2.52 2.28 2.24 2.54 68.75%
EPS 2.24 1.29 -0.70 -1.04 -1.04 -0.37 -0.19 -
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 2.41 2.16 1.74 1.65 1.56 1.84 63.37%
EPS 1.54 0.94 -0.49 -0.72 -0.75 -0.26 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5101 0.5383 0.5036 0.4969 0.5218 0.5103 0.5284 -2.31%
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 12.18 21.44 24.97 15.49 17.97 20.10 19.71 -27.38%
P/EPS 30.40 54.91 -110.20 -37.45 -39.41 -122.40 -265.87 -
EY 3.29 1.82 -0.91 -2.67 -2.54 -0.82 -0.38 -
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 11.64 20.84 23.02 26.21 18.85 19.21 19.32 -28.60%
P/EPS 29.06 53.36 -101.61 -63.38 -41.34 -116.96 -260.55 -
EY 3.44 1.87 -0.98 -1.58 -2.42 -0.85 -0.38 -
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