[IWCITY] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1376.12%
YoY- 655.01%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 149,722 93,924 70,408 19,628 12,670 25,378 43,455 22.87%
PBT 18,673 2,903 3,182 11,599 -2,211 833 951 64.17%
Tax -2,512 810 660 1,627 -172 213 66 -
NP 16,161 3,713 3,842 13,226 -2,383 1,046 1,017 58.49%
-
NP to SH 16,161 3,713 3,842 13,226 -2,383 1,046 1,017 58.49%
-
Tax Rate 13.45% -27.90% -20.74% -14.03% - -25.57% -6.94% -
Total Cost 133,561 90,211 66,566 6,402 15,053 24,332 42,438 21.03%
-
Net Worth 523,053 506,318 505,526 494,305 483,219 464,162 481,379 1.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 523,053 506,318 505,526 494,305 483,219 464,162 481,379 1.39%
NOSH 670,580 675,090 674,035 667,979 661,944 653,750 677,999 -0.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.79% 3.95% 5.46% 67.38% -18.81% 4.12% 2.34% -
ROE 3.09% 0.73% 0.76% 2.68% -0.49% 0.23% 0.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.33 13.91 10.45 2.94 1.91 3.88 6.41 23.09%
EPS 2.41 0.55 0.57 1.98 -0.36 0.16 0.15 58.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.75 0.74 0.73 0.71 0.71 1.57%
Adjusted Per Share Value based on latest NOSH - 670,108
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.25 10.20 7.64 2.13 1.38 2.76 4.72 22.85%
EPS 1.75 0.40 0.42 1.44 -0.26 0.11 0.11 58.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5678 0.5497 0.5488 0.5366 0.5246 0.5039 0.5226 1.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.65 0.64 0.79 0.71 0.45 1.30 0.41 -
P/RPS 2.91 4.60 7.56 24.16 23.51 33.49 6.40 -12.29%
P/EPS 26.97 116.36 138.60 35.86 -125.00 812.50 273.33 -31.99%
EY 3.71 0.86 0.72 2.79 -0.80 0.12 0.37 46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.05 0.96 0.62 1.83 0.58 6.14%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 15/11/11 15/11/10 24/11/09 24/11/08 20/11/07 21/11/06 -
Price 0.68 0.74 0.80 0.69 0.43 1.14 0.54 -
P/RPS 3.05 5.32 7.66 23.48 22.47 29.37 8.43 -15.57%
P/EPS 28.22 134.55 140.35 34.85 -119.44 712.50 360.00 -34.55%
EY 3.54 0.74 0.71 2.87 -0.84 0.14 0.28 52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 1.07 0.93 0.59 1.61 0.76 2.27%

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