[IWCITY] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 606.19%
YoY- 1770.34%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,847 30,857 91,043 46,626 12,052 19,485 30,528 0.69%
PBT 618 -4,850 17,053 2,150 -529 -238 2,821 -63.62%
Tax -482 64 -2,663 57 93 -892 348 -
NP 136 -4,786 14,390 2,207 -436 -1,130 3,169 -87.71%
-
NP to SH 136 -4,786 14,390 2,207 -436 -1,130 3,169 -87.71%
-
Tax Rate 77.99% - 15.62% -2.65% - - -12.34% -
Total Cost 30,711 35,643 76,653 44,419 12,488 20,615 27,359 8.00%
-
Net Worth 523,599 520,712 522,055 501,590 467,142 498,970 505,691 2.34%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 523,599 520,712 522,055 501,590 467,142 498,970 505,691 2.34%
NOSH 680,000 676,249 669,302 668,787 622,857 665,294 674,255 0.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.44% -15.51% 15.81% 4.73% -3.62% -5.80% 10.38% -
ROE 0.03% -0.92% 2.76% 0.44% -0.09% -0.23% 0.63% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.54 4.56 13.60 6.97 1.93 2.93 4.53 0.14%
EPS 0.02 -0.71 2.15 0.33 -0.07 -0.17 0.47 -87.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.75 0.75 0.75 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 668,787
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.35 3.35 9.88 5.06 1.31 2.12 3.31 0.80%
EPS 0.01 -0.52 1.56 0.24 -0.05 -0.12 0.34 -90.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5653 0.5668 0.5445 0.5071 0.5417 0.549 2.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.45 0.70 0.65 0.75 0.79 0.70 0.64 -
P/RPS 31.96 15.34 4.78 10.76 40.83 23.90 14.14 72.14%
P/EPS 7,250.00 -98.91 30.23 227.27 -1,128.57 -412.13 136.17 1311.84%
EY 0.01 -1.01 3.31 0.44 -0.09 -0.24 0.73 -94.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.91 0.83 1.00 1.05 0.93 0.85 69.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 20/02/13 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 -
Price 1.52 0.89 0.68 0.74 0.74 0.90 0.74 -
P/RPS 33.51 19.50 5.00 10.61 38.24 30.73 16.34 61.34%
P/EPS 7,600.00 -125.75 31.63 224.24 -1,057.14 -529.88 157.45 1222.58%
EY 0.01 -0.80 3.16 0.45 -0.09 -0.19 0.64 -93.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.16 0.87 0.99 0.99 1.20 0.99 58.13%

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