[IWCITY] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -92.08%
YoY- 121.42%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,613 25,854 13,941 15,829 3,422 5,992 10,214 107.73%
PBT 2,167 512 503 -267 11,118 121 360 230.54%
Tax 284 246 129 1,244 1,212 330 85 123.33%
NP 2,451 758 632 977 12,330 451 445 211.55%
-
NP to SH 2,451 758 632 977 12,330 451 445 211.55%
-
Tax Rate -13.11% -48.05% -25.65% - -10.90% -272.73% -23.61% -
Total Cost 28,162 25,096 13,309 14,852 -8,908 5,541 9,769 102.42%
-
Net Worth 496,824 509,927 519,644 469,900 495,880 463,885 457,714 5.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 496,824 509,927 519,644 469,900 495,880 463,885 457,714 5.61%
NOSH 662,432 689,090 702,222 635,000 670,108 644,285 635,714 2.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.01% 2.93% 4.53% 6.17% 360.32% 7.53% 4.36% -
ROE 0.49% 0.15% 0.12% 0.21% 2.49% 0.10% 0.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.62 3.75 1.99 2.49 0.51 0.93 1.61 101.80%
EPS 0.37 0.11 0.09 0.15 1.84 0.07 0.07 203.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.74 0.74 0.74 0.72 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 635,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.32 2.81 1.51 1.72 0.37 0.65 1.11 107.45%
EPS 0.27 0.08 0.07 0.11 1.34 0.05 0.05 207.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5394 0.5536 0.5641 0.5101 0.5383 0.5036 0.4969 5.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.61 0.69 0.68 0.71 0.77 0.39 -
P/RPS 17.09 16.26 34.76 27.28 139.03 82.79 24.27 -20.83%
P/EPS 213.51 554.55 766.67 441.97 38.59 1,100.00 557.14 -47.20%
EY 0.47 0.18 0.13 0.23 2.59 0.09 0.18 89.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.82 0.93 0.92 0.96 1.07 0.54 55.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 16/08/10 17/05/10 24/02/10 24/11/09 25/08/09 21/05/09 -
Price 0.80 0.69 0.62 0.65 0.69 0.71 0.66 -
P/RPS 17.31 18.39 31.23 26.08 135.12 76.34 41.08 -43.76%
P/EPS 216.22 627.27 688.89 422.47 37.50 1,014.29 942.86 -62.50%
EY 0.46 0.16 0.15 0.24 2.67 0.10 0.11 159.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.93 0.84 0.88 0.93 0.99 0.92 10.58%

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