[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 582.54%
YoY- -3.36%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 58,678 12,052 113,409 93,924 63,396 35,569 108,972 -33.83%
PBT 1,620 -529 2,662 2,903 82 236 3,075 -34.79%
Tax 151 93 -81 810 344 190 555 -58.04%
NP 1,771 -436 2,581 3,713 426 426 3,630 -38.05%
-
NP to SH 1,771 -436 2,581 3,713 544 426 3,630 -38.05%
-
Tax Rate -9.32% - 3.04% -27.90% -419.51% -80.51% -18.05% -
Total Cost 56,907 12,488 110,828 90,211 62,970 35,143 105,342 -33.69%
-
Net Worth 510,865 467,142 496,346 506,318 510,000 532,500 504,166 0.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 510,865 467,142 496,346 506,318 510,000 532,500 504,166 0.88%
NOSH 681,153 622,857 661,794 675,090 680,000 710,000 672,222 0.88%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.02% -3.62% 2.28% 3.95% 0.67% 1.20% 3.33% -
ROE 0.35% -0.09% 0.52% 0.73% 0.11% 0.08% 0.72% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.61 1.93 17.14 13.91 9.32 5.01 16.21 -34.43%
EPS 0.26 -0.07 0.39 0.55 0.08 0.06 0.54 -38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 674,255
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.37 1.31 12.31 10.20 6.88 3.86 11.83 -33.83%
EPS 0.19 -0.05 0.28 0.40 0.06 0.05 0.39 -38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5546 0.5071 0.5388 0.5497 0.5537 0.5781 0.5473 0.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.75 0.79 0.70 0.64 0.76 0.81 0.74 -
P/RPS 8.71 40.83 4.08 4.60 8.15 16.17 4.56 54.00%
P/EPS 288.46 -1,128.57 179.49 116.36 950.00 1,350.00 137.04 64.31%
EY 0.35 -0.09 0.56 0.86 0.11 0.07 0.73 -38.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.93 0.85 1.01 1.08 0.99 0.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 23/02/11 -
Price 0.74 0.74 0.90 0.74 0.62 0.79 0.81 -
P/RPS 8.59 38.24 5.25 5.32 6.65 15.77 5.00 43.49%
P/EPS 284.62 -1,057.14 230.77 134.55 775.00 1,316.67 150.00 53.32%
EY 0.35 -0.09 0.43 0.74 0.13 0.08 0.67 -35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 1.20 0.99 0.83 1.05 1.08 -5.64%

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