[IWCITY] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -191.4%
YoY- -754.48%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 19,628 16,206 10,214 15,231 12,670 11,569 9,439 62.84%
PBT 11,599 481 360 -6,798 -2,211 -1,492 393 853.06%
Tax 1,627 415 85 -146 -172 -54 -272 -
NP 13,226 896 445 -6,944 -2,383 -1,546 121 2179.58%
-
NP to SH 13,226 896 445 -6,944 -2,383 -1,546 121 2179.58%
-
Tax Rate -14.03% -86.28% -23.61% - - - 69.21% -
Total Cost 6,402 15,310 9,769 22,175 15,053 13,115 9,318 -22.11%
-
Net Worth 494,305 496,246 457,714 483,853 483,219 490,686 429,549 9.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 494,305 496,246 457,714 483,853 483,219 490,686 429,549 9.80%
NOSH 667,979 689,230 635,714 672,019 661,944 672,173 605,000 6.81%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 67.38% 5.53% 4.36% -45.59% -18.81% -13.36% 1.28% -
ROE 2.68% 0.18% 0.10% -1.44% -0.49% -0.32% 0.03% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.94 2.35 1.61 2.27 1.91 1.72 1.56 52.51%
EPS 1.98 0.13 0.07 -1.04 -0.36 -0.23 0.02 2034.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.72 0.73 0.73 0.71 2.79%
Adjusted Per Share Value based on latest NOSH - 667,536
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.13 1.76 1.11 1.65 1.38 1.26 1.02 63.30%
EPS 1.44 0.10 0.05 -0.75 -0.26 -0.17 0.01 2639.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5366 0.5387 0.4969 0.5253 0.5246 0.5327 0.4663 9.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.77 0.39 0.41 0.45 0.50 0.77 -
P/RPS 24.16 32.75 24.27 18.09 23.51 29.05 49.35 -37.85%
P/EPS 35.86 592.31 557.14 -39.68 -125.00 -217.39 3,850.00 -95.56%
EY 2.79 0.17 0.18 -2.52 -0.80 -0.46 0.03 1947.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 0.54 0.57 0.62 0.68 1.08 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 21/05/09 25/02/09 24/11/08 27/08/08 21/05/08 -
Price 0.69 0.71 0.66 0.43 0.43 0.49 0.71 -
P/RPS 23.48 30.20 41.08 18.97 22.47 28.47 45.51 -35.64%
P/EPS 34.85 546.15 942.86 -41.61 -119.44 -213.04 3,550.00 -95.40%
EY 2.87 0.18 0.11 -2.40 -0.84 -0.47 0.03 1985.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 0.92 0.60 0.59 0.67 1.00 -4.71%

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