[IWCITY] YoY Annualized 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- 355.02%
YoY- -3.36%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 166,532 227,600 199,629 125,232 93,877 26,170 16,893 46.40%
PBT 14,250 16,708 24,897 3,870 4,242 15,465 -2,948 -
Tax -6,750 -4,093 -3,349 1,080 880 2,169 -229 75.71%
NP 7,500 12,614 21,548 4,950 5,122 17,634 -3,177 -
-
NP to SH 7,500 12,614 21,548 4,950 5,122 17,634 -3,177 -
-
Tax Rate 47.37% 24.50% 13.45% -27.91% -20.74% -14.03% - -
Total Cost 159,032 214,985 178,081 120,281 88,754 8,536 20,070 41.17%
-
Net Worth 549,107 523,374 523,053 506,318 505,526 494,305 483,219 2.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 549,107 523,374 523,053 506,318 505,526 494,305 483,219 2.15%
NOSH 669,642 670,992 670,580 675,090 674,035 667,979 661,944 0.19%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.50% 5.54% 10.79% 3.95% 5.46% 67.38% -18.81% -
ROE 1.37% 2.41% 4.12% 0.98% 1.01% 3.57% -0.66% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 24.87 33.92 29.77 18.55 13.93 3.92 2.55 46.14%
EPS 1.12 1.88 3.21 0.73 0.76 2.64 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.78 0.75 0.75 0.74 0.73 1.95%
Adjusted Per Share Value based on latest NOSH - 674,255
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.08 24.71 21.67 13.60 10.19 2.84 1.83 46.45%
EPS 0.81 1.37 2.34 0.54 0.56 1.91 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5961 0.5682 0.5678 0.5497 0.5488 0.5366 0.5246 2.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.59 1.26 0.65 0.64 0.79 0.71 0.45 -
P/RPS 6.39 3.71 2.18 3.45 5.67 18.12 17.63 -15.55%
P/EPS 141.96 67.02 20.23 87.27 103.95 26.89 -93.75 -
EY 0.70 1.49 4.94 1.15 0.96 3.72 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.62 0.83 0.85 1.05 0.96 0.62 20.92%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 13/11/14 14/11/13 14/11/12 15/11/11 15/11/10 24/11/09 24/11/08 -
Price 1.40 1.29 0.68 0.74 0.80 0.69 0.43 -
P/RPS 5.63 3.80 2.28 3.99 5.74 17.61 16.85 -16.69%
P/EPS 125.00 68.62 21.16 100.91 105.26 26.14 -89.58 -
EY 0.80 1.46 4.73 0.99 0.95 3.83 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.65 0.87 0.99 1.07 0.93 0.59 19.39%

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