[IWCITY] YoY TTM 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- 292.47%
YoY- 466.08%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 169,206 132,488 86,237 22,189 14,411 46,407 51,792 21.79%
PBT 18,436 2,797 2,915 7,012 -2,350 1,309 2,552 38.99%
Tax -3,405 704 1,903 1,653 -17 -31 -193 61.27%
NP 15,031 3,501 4,818 8,665 -2,367 1,278 2,359 36.11%
-
NP to SH 15,031 3,501 4,818 8,665 -2,367 1,278 2,359 36.11%
-
Tax Rate 18.47% -25.17% -65.28% -23.57% - 2.37% 7.56% -
Total Cost 154,175 128,987 81,419 13,524 16,778 45,129 49,433 20.85%
-
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 8.88% 2.64% 5.59% 39.05% -16.42% 2.75% 4.55% -
ROE 2.88% 0.69% 0.97% 1.75% -0.50% 0.26% 0.50% -
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 25.28 19.65 13.02 3.31 2.24 6.73 7.72 21.83%
EPS 2.25 0.52 0.73 1.29 -0.37 0.19 0.35 36.32%
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 18.37 14.38 9.36 2.41 1.56 5.04 5.62 21.80%
EPS 1.63 0.38 0.52 0.94 -0.26 0.14 0.26 35.75%
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 2.57 3.26 6.07 21.44 20.10 19.33 5.31 -11.38%
P/EPS 28.94 123.26 108.62 54.91 -122.40 701.88 116.62 -20.71%
EY 3.46 0.81 0.92 1.82 -0.82 0.14 0.86 26.08%
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 2.69 3.77 6.15 20.84 19.21 16.95 7.00 -14.72%
P/EPS 30.28 142.52 109.99 53.36 -116.96 615.49 153.60 -23.69%
EY 3.30 0.70 0.91 1.87 -0.85 0.16 0.65 31.06%
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