[IWCITY] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -18.7%
YoY- -81.06%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 89,892 113,409 132,488 132,573 130,600 108,972 86,237 2.80%
PBT 1,901 2,666 2,797 2,143 2,808 3,075 2,915 -24.77%
Tax -180 -83 704 640 615 554 1,903 -
NP 1,721 2,583 3,501 2,783 3,423 3,629 4,818 -49.62%
-
NP to SH 1,721 2,583 3,501 2,783 3,423 3,629 4,818 -49.62%
-
Tax Rate 9.47% 3.11% -25.17% -29.86% -21.90% -18.02% -65.28% -
Total Cost 88,171 110,826 128,987 129,790 127,177 105,343 81,419 5.44%
-
Net Worth 467,142 498,970 505,691 442,500 532,500 530,000 496,824 -4.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 467,142 498,970 505,691 442,500 532,500 530,000 496,824 -4.02%
NOSH 622,857 665,294 674,255 590,000 710,000 706,666 662,432 -4.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.91% 2.28% 2.64% 2.10% 2.62% 3.33% 5.59% -
ROE 0.37% 0.52% 0.69% 0.63% 0.64% 0.68% 0.97% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.43 17.05 19.65 22.47 18.39 15.42 13.02 7.08%
EPS 0.28 0.39 0.52 0.47 0.48 0.51 0.73 -47.17%
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 - 590,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.76 12.31 14.38 14.39 14.18 11.83 9.36 2.82%
EPS 0.19 0.28 0.38 0.30 0.37 0.39 0.52 -48.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5071 0.5417 0.549 0.4804 0.5781 0.5754 0.5394 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.79 0.70 0.64 0.76 0.81 0.74 0.79 -
P/RPS 5.47 4.11 3.26 3.38 4.40 4.80 6.07 -6.69%
P/EPS 285.91 180.30 123.26 161.12 168.01 144.10 108.62 90.52%
EY 0.35 0.55 0.81 0.62 0.60 0.69 0.92 -47.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 0.85 1.01 1.08 0.99 1.05 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 23/02/11 15/11/10 -
Price 0.74 0.90 0.74 0.62 0.79 0.81 0.80 -
P/RPS 5.13 5.28 3.77 2.76 4.29 5.25 6.15 -11.37%
P/EPS 267.82 231.81 142.52 131.44 163.86 157.73 109.99 80.89%
EY 0.37 0.43 0.70 0.76 0.61 0.63 0.91 -45.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.20 0.99 0.83 1.05 1.08 1.07 -5.04%

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