[IWCITY] YoY Annualized Quarter 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- 125.63%
YoY- 267.77%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 48,208 142,276 55,764 40,856 37,756 54,844 54,700 -2.08%
PBT -2,116 944 2,012 1,440 1,572 1,060 1,656 -
Tax 372 760 516 340 -1,088 960 -852 -
NP -1,744 1,704 2,528 1,780 484 2,020 804 -
-
NP to SH -1,744 1,704 2,528 1,780 484 2,020 804 -
-
Tax Rate - -80.51% -25.65% -23.61% 69.21% -90.57% 51.45% -
Total Cost 49,952 140,572 53,236 39,076 37,272 52,824 53,896 -1.25%
-
Net Worth 467,142 532,500 519,644 457,714 429,549 448,187 475,699 -0.30%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 467,142 532,500 519,644 457,714 429,549 448,187 475,699 -0.30%
NOSH 622,857 710,000 702,222 635,714 605,000 631,250 670,000 -1.20%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.62% 1.20% 4.53% 4.36% 1.28% 3.68% 1.47% -
ROE -0.37% 0.32% 0.49% 0.39% 0.11% 0.45% 0.17% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.74 20.04 7.94 6.43 6.24 8.69 8.16 -0.87%
EPS -0.28 0.24 0.36 0.28 0.08 0.32 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.72 0.71 0.71 0.71 0.91%
Adjusted Per Share Value based on latest NOSH - 635,714
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.15 15.20 5.96 4.37 4.03 5.86 5.85 -2.09%
EPS -0.19 0.18 0.27 0.19 0.05 0.22 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.569 0.5553 0.4891 0.459 0.4789 0.5083 -0.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.79 0.81 0.69 0.39 0.77 1.68 0.14 -
P/RPS 10.21 4.04 8.69 6.07 12.34 19.34 1.71 34.65%
P/EPS -282.14 337.50 191.67 139.29 962.50 525.00 116.67 -
EY -0.35 0.30 0.52 0.72 0.10 0.19 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 0.93 0.54 1.08 2.37 0.20 31.80%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 18/05/11 17/05/10 21/05/09 21/05/08 24/05/07 19/05/06 -
Price 0.74 0.79 0.62 0.66 0.71 1.35 0.34 -
P/RPS 9.56 3.94 7.81 10.27 11.38 15.54 4.16 14.86%
P/EPS -264.29 329.17 172.22 235.71 887.50 421.88 283.33 -
EY -0.38 0.30 0.58 0.42 0.11 0.24 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 0.84 0.92 1.00 1.90 0.48 12.81%

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