[IWCITY] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -5.68%
YoY- -76.21%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 258,415 199,373 89,892 130,600 39,184 16,006 22,847 49.79%
PBT 34,918 14,971 1,901 2,808 11,475 -6,831 822 86.74%
Tax -6,405 -3,024 -180 615 2,915 211 -144 88.17%
NP 28,513 11,947 1,721 3,423 14,390 -6,620 678 86.42%
-
NP to SH 28,513 11,947 1,721 3,423 14,390 -6,620 678 86.42%
-
Tax Rate 18.34% 20.20% 9.47% -21.90% -25.40% - 17.52% -
Total Cost 229,902 187,426 88,171 127,177 24,794 22,626 22,169 47.64%
-
Net Worth 536,489 523,599 467,142 532,500 519,644 457,714 429,549 3.77%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 536,489 523,599 467,142 532,500 519,644 457,714 429,549 3.77%
NOSH 662,333 680,000 622,857 710,000 702,222 635,714 605,000 1.51%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.03% 5.99% 1.91% 2.62% 36.72% -41.36% 2.97% -
ROE 5.31% 2.28% 0.37% 0.64% 2.77% -1.45% 0.16% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 39.02 29.32 14.43 18.39 5.58 2.52 3.78 47.53%
EPS 4.30 1.76 0.28 0.48 2.05 -1.04 0.11 84.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.75 0.74 0.72 0.71 2.21%
Adjusted Per Share Value based on latest NOSH - 710,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.05 21.64 9.76 14.18 4.25 1.74 2.48 49.79%
EPS 3.10 1.30 0.19 0.37 1.56 -0.72 0.07 88.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5824 0.5684 0.5071 0.5781 0.5641 0.4969 0.4663 3.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.23 1.45 0.79 0.81 0.69 0.39 0.77 -
P/RPS 3.15 4.95 5.47 4.40 12.37 15.49 20.39 -26.73%
P/EPS 28.57 82.53 285.91 168.01 33.67 -37.45 687.09 -41.12%
EY 3.50 1.21 0.35 0.60 2.97 -2.67 0.15 69.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.88 1.05 1.08 0.93 0.54 1.08 5.85%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 16/05/13 21/05/12 18/05/11 17/05/10 21/05/09 21/05/08 -
Price 1.34 1.52 0.74 0.79 0.62 0.66 0.71 -
P/RPS 3.43 5.18 5.13 4.29 11.11 26.21 18.80 -24.67%
P/EPS 31.13 86.52 267.82 163.86 30.26 -63.38 633.55 -39.46%
EY 3.21 1.16 0.37 0.61 3.31 -1.58 0.16 64.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.97 0.99 1.05 0.84 0.92 1.00 8.70%

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