[IWCITY] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 84.27%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 126,792 142,276 108,972 93,877 79,590 55,764 35,457 134.39%
PBT 164 944 3,075 4,242 2,030 2,012 11,332 -94.10%
Tax 688 760 555 880 750 516 2,871 -61.52%
NP 852 1,704 3,630 5,122 2,780 2,528 14,203 -84.75%
-
NP to SH 1,088 1,704 3,630 5,122 2,780 2,528 14,203 -82.04%
-
Tax Rate -419.51% -80.51% -18.05% -20.74% -36.95% -25.65% -25.34% -
Total Cost 125,940 140,572 105,342 88,754 76,810 53,236 21,254 228.52%
-
Net Worth 510,000 532,500 504,166 505,526 489,809 519,644 496,315 1.83%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 510,000 532,500 504,166 505,526 489,809 519,644 496,315 1.83%
NOSH 680,000 710,000 672,222 674,035 661,904 702,222 670,696 0.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.67% 1.20% 3.33% 5.46% 3.49% 4.53% 40.06% -
ROE 0.21% 0.32% 0.72% 1.01% 0.57% 0.49% 2.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.65 20.04 16.21 13.93 12.02 7.94 5.29 132.17%
EPS 0.16 0.24 0.54 0.76 0.42 0.36 2.12 -82.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.74 0.74 0.74 0.90%
Adjusted Per Share Value based on latest NOSH - 662,432
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.55 15.20 11.64 10.03 8.51 5.96 3.79 134.35%
EPS 0.12 0.18 0.39 0.55 0.30 0.27 1.52 -81.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.569 0.5388 0.5402 0.5234 0.5553 0.5304 1.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.76 0.81 0.74 0.79 0.61 0.69 0.68 -
P/RPS 4.08 4.04 4.56 5.67 5.07 8.69 12.86 -53.58%
P/EPS 475.00 337.50 137.04 103.95 145.24 191.67 32.11 505.58%
EY 0.21 0.30 0.73 0.96 0.69 0.52 3.11 -83.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 0.99 1.05 0.82 0.93 0.92 6.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 18/05/11 23/02/11 15/11/10 16/08/10 17/05/10 24/02/10 -
Price 0.62 0.79 0.81 0.80 0.69 0.62 0.65 -
P/RPS 3.33 3.94 5.00 5.74 5.74 7.81 12.30 -58.25%
P/EPS 387.50 329.17 150.00 105.26 164.29 172.22 30.69 444.75%
EY 0.26 0.30 0.67 0.95 0.61 0.58 3.26 -81.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.08 1.07 0.93 0.84 0.88 -3.83%

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