[IWCITY] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 31.99%
YoY- -259.01%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 39,184 35,457 22,189 19,868 16,006 15,231 14,411 94.92%
PBT 11,475 11,332 7,012 -4,825 -6,831 -6,798 -2,350 -
Tax 2,915 2,871 1,653 323 211 -146 -17 -
NP 14,390 14,203 8,665 -4,502 -6,620 -6,944 -2,367 -
-
NP to SH 14,390 14,203 8,665 -4,502 -6,620 -6,944 -2,367 -
-
Tax Rate -25.40% -25.34% -23.57% - - - - -
Total Cost 24,794 21,254 13,524 24,370 22,626 22,175 16,778 29.76%
-
Net Worth 519,644 469,900 495,880 463,885 457,714 480,626 470,007 6.92%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 519,644 469,900 495,880 463,885 457,714 480,626 470,007 6.92%
NOSH 702,222 635,000 670,108 644,285 635,714 667,536 643,846 5.96%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 36.72% 40.06% 39.05% -22.66% -41.36% -45.59% -16.42% -
ROE 2.77% 3.02% 1.75% -0.97% -1.45% -1.44% -0.50% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.58 5.58 3.31 3.08 2.52 2.28 2.24 83.86%
EPS 2.05 2.24 1.29 -0.70 -1.04 -1.04 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.74 0.72 0.72 0.72 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 644,285
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.25 3.85 2.41 2.16 1.74 1.65 1.56 95.18%
EPS 1.56 1.54 0.94 -0.49 -0.72 -0.75 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.5101 0.5383 0.5036 0.4969 0.5218 0.5103 6.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.69 0.68 0.71 0.77 0.39 0.41 0.45 -
P/RPS 12.37 12.18 21.44 24.97 15.49 17.97 20.10 -27.66%
P/EPS 33.67 30.40 54.91 -110.20 -37.45 -39.41 -122.40 -
EY 2.97 3.29 1.82 -0.91 -2.67 -2.54 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.96 1.07 0.54 0.57 0.62 31.06%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 24/02/10 24/11/09 25/08/09 21/05/09 25/02/09 24/11/08 -
Price 0.62 0.65 0.69 0.71 0.66 0.43 0.43 -
P/RPS 11.11 11.64 20.84 23.02 26.21 18.85 19.21 -30.60%
P/EPS 30.26 29.06 53.36 -101.61 -63.38 -41.34 -116.96 -
EY 3.31 3.44 1.87 -0.98 -1.58 -2.42 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.93 0.99 0.92 0.60 0.59 26.58%

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