[IWCITY] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -26.22%
YoY- -28.82%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 169,206 108,691 89,892 113,409 132,488 132,573 130,600 18.78%
PBT 18,436 4,204 1,901 2,666 2,797 2,143 2,808 249.42%
Tax -3,405 -394 -180 -83 704 640 615 -
NP 15,031 3,810 1,721 2,583 3,501 2,783 3,423 167.43%
-
NP to SH 15,031 3,810 1,721 2,583 3,501 2,783 3,423 167.43%
-
Tax Rate 18.47% 9.37% 9.47% 3.11% -25.17% -29.86% -21.90% -
Total Cost 154,175 104,881 88,171 110,826 128,987 129,790 127,177 13.65%
-
Net Worth 522,055 501,590 467,142 498,970 505,691 442,500 532,500 -1.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 522,055 501,590 467,142 498,970 505,691 442,500 532,500 -1.30%
NOSH 669,302 668,787 622,857 665,294 674,255 590,000 710,000 -3.84%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.88% 3.51% 1.91% 2.28% 2.64% 2.10% 2.62% -
ROE 2.88% 0.76% 0.37% 0.52% 0.69% 0.63% 0.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.28 16.25 14.43 17.05 19.65 22.47 18.39 23.56%
EPS 2.25 0.57 0.28 0.39 0.52 0.47 0.48 179.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.75 0.75 0.75 0.75 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 665,294
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.37 11.80 9.76 12.31 14.38 14.39 14.18 18.78%
EPS 1.63 0.41 0.19 0.28 0.38 0.30 0.37 168.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.5445 0.5071 0.5417 0.549 0.4804 0.5781 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.65 0.75 0.79 0.70 0.64 0.76 0.81 -
P/RPS 2.57 4.61 5.47 4.11 3.26 3.38 4.40 -30.05%
P/EPS 28.94 131.65 285.91 180.30 123.26 161.12 168.01 -68.94%
EY 3.46 0.76 0.35 0.55 0.81 0.62 0.60 220.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.05 0.93 0.85 1.01 1.08 -16.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 -
Price 0.68 0.74 0.74 0.90 0.74 0.62 0.79 -
P/RPS 2.69 4.55 5.13 5.28 3.77 2.76 4.29 -26.67%
P/EPS 30.28 129.90 267.82 231.81 142.52 131.44 163.86 -67.45%
EY 3.30 0.77 0.37 0.43 0.70 0.76 0.61 207.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 0.99 1.20 0.99 0.83 1.05 -11.75%

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