[IWCITY] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -54.38%
YoY- -76.04%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 142,276 55,764 40,856 37,756 54,844 54,700 10,280 54.91%
PBT 944 2,012 1,440 1,572 1,060 1,656 -4,864 -
Tax 760 516 340 -1,088 960 -852 136 33.19%
NP 1,704 2,528 1,780 484 2,020 804 -4,728 -
-
NP to SH 1,704 2,528 1,780 484 2,020 804 -4,728 -
-
Tax Rate -80.51% -25.65% -23.61% 69.21% -90.57% 51.45% - -
Total Cost 140,572 53,236 39,076 37,272 52,824 53,896 15,008 45.16%
-
Net Worth 532,500 519,644 457,714 429,549 448,187 475,699 459,666 2.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 532,500 519,644 457,714 429,549 448,187 475,699 459,666 2.48%
NOSH 710,000 702,222 635,714 605,000 631,250 670,000 656,666 1.30%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.20% 4.53% 4.36% 1.28% 3.68% 1.47% -45.99% -
ROE 0.32% 0.49% 0.39% 0.11% 0.45% 0.17% -1.03% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 20.04 7.94 6.43 6.24 8.69 8.16 1.57 52.84%
EPS 0.24 0.36 0.28 0.08 0.32 0.12 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.72 0.71 0.71 0.71 0.70 1.15%
Adjusted Per Share Value based on latest NOSH - 605,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 15.45 6.05 4.44 4.10 5.95 5.94 1.12 54.83%
EPS 0.18 0.27 0.19 0.05 0.22 0.09 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.5641 0.4969 0.4663 0.4866 0.5164 0.499 2.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.81 0.69 0.39 0.77 1.68 0.14 0.16 -
P/RPS 4.04 8.69 6.07 12.34 19.34 1.71 10.22 -14.32%
P/EPS 337.50 191.67 139.29 962.50 525.00 116.67 -22.22 -
EY 0.30 0.52 0.72 0.10 0.19 0.86 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 0.54 1.08 2.37 0.20 0.23 29.38%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/11 17/05/10 21/05/09 21/05/08 24/05/07 19/05/06 12/05/05 -
Price 0.79 0.62 0.66 0.71 1.35 0.34 0.12 -
P/RPS 3.94 7.81 10.27 11.38 15.54 4.16 7.67 -10.50%
P/EPS 329.17 172.22 235.71 887.50 421.88 283.33 -16.67 -
EY 0.30 0.58 0.42 0.11 0.24 0.35 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.84 0.92 1.00 1.90 0.48 0.17 35.43%

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