[IWCITY] YoY Annualized Quarter 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- -19.46%
YoY- 304.54%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 180,711 113,409 108,972 35,457 15,231 27,119 64,485 18.71%
PBT 16,145 2,662 3,075 11,332 -6,798 694 1,428 49.75%
Tax -3,119 -81 555 2,871 -146 367 -179 60.94%
NP 13,026 2,581 3,630 14,203 -6,944 1,061 1,249 47.75%
-
NP to SH 13,026 2,581 3,630 14,203 -6,944 1,061 1,249 47.75%
-
Tax Rate 19.32% 3.04% -18.05% -25.34% - -52.88% 12.54% -
Total Cost 167,685 110,828 105,342 21,254 22,175 26,058 63,236 17.63%
-
Net Worth 523,084 496,346 504,166 496,315 483,853 470,818 487,533 1.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 523,084 496,346 504,166 496,315 483,853 470,818 487,533 1.17%
NOSH 670,621 661,794 672,222 670,696 672,019 663,125 686,666 -0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.21% 2.28% 3.33% 40.06% -45.59% 3.91% 1.94% -
ROE 2.49% 0.52% 0.72% 2.86% -1.44% 0.23% 0.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.95 17.14 16.21 5.29 2.27 4.09 9.39 19.19%
EPS 1.94 0.39 0.54 2.12 -1.04 0.16 0.19 47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.75 0.74 0.72 0.71 0.71 1.57%
Adjusted Per Share Value based on latest NOSH - 635,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.62 12.31 11.83 3.85 1.65 2.94 7.00 18.72%
EPS 1.41 0.28 0.39 1.54 -0.75 0.12 0.14 46.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5679 0.5388 0.5473 0.5388 0.5253 0.5111 0.5293 1.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.70 0.74 0.68 0.41 1.06 0.53 -
P/RPS 2.60 4.08 4.56 12.86 18.09 25.92 5.64 -12.09%
P/EPS 36.04 179.49 137.04 32.11 -39.68 662.50 291.38 -29.39%
EY 2.77 0.56 0.73 3.11 -2.52 0.15 0.34 41.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 0.99 0.92 0.57 1.49 0.75 3.08%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 21/02/12 23/02/11 24/02/10 25/02/09 25/02/08 21/02/07 -
Price 0.89 0.90 0.81 0.65 0.43 0.94 1.04 -
P/RPS 3.30 5.25 5.00 12.30 18.97 22.99 11.07 -18.25%
P/EPS 45.82 230.77 150.00 30.69 -41.61 587.50 571.76 -34.31%
EY 2.18 0.43 0.67 3.26 -2.40 0.17 0.17 52.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 1.08 0.88 0.60 1.32 1.46 -4.03%

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