[IWCITY] YoY 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- 2633.92%
YoY- 1573.12%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 91,043 30,528 30,613 3,422 1,101 3,603 16,095 33.44%
PBT 17,053 2,821 2,167 11,118 -719 289 170 115.40%
Tax -2,663 348 284 1,212 -118 -13 501 -
NP 14,390 3,169 2,451 12,330 -837 276 671 66.60%
-
NP to SH 14,390 3,169 2,451 12,330 -837 276 671 66.60%
-
Tax Rate 15.62% -12.34% -13.11% -10.90% - 4.50% -294.71% -
Total Cost 76,653 27,359 28,162 -8,908 1,938 3,327 15,424 30.60%
-
Net Worth 522,055 505,691 496,824 495,880 470,007 489,899 476,409 1.53%
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 522,055 505,691 496,824 495,880 470,007 489,899 476,409 1.53%
NOSH 669,302 674,255 662,432 670,108 643,846 690,000 670,999 -0.04%
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 15.81% 10.38% 8.01% 360.32% -76.02% 7.66% 4.17% -
ROE 2.76% 0.63% 0.49% 2.49% -0.18% 0.06% 0.14% -
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 13.60 4.53 4.62 0.51 0.17 0.52 2.40 33.48%
EPS 2.15 0.47 0.37 1.84 -0.13 0.04 0.10 66.67%
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 9.88 3.31 3.32 0.37 0.12 0.39 1.75 33.40%
EPS 1.56 0.34 0.27 1.34 -0.09 0.03 0.07 67.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.549 0.5394 0.5383 0.5103 0.5318 0.5172 1.53%
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 4.78 14.14 17.09 139.03 263.15 248.96 17.09 -19.11%
P/EPS 30.23 136.17 213.51 38.59 -346.15 3,250.00 410.00 -35.21%
EY 3.31 0.73 0.47 2.59 -0.29 0.03 0.24 54.79%
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 5.00 16.34 17.31 135.12 251.46 218.32 22.51 -22.16%
P/EPS 31.63 157.45 216.22 37.50 -330.77 2,850.00 540.00 -37.65%
EY 3.16 0.64 0.46 2.67 -0.30 0.04 0.19 59.69%
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