[IWCITY] QoQ 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 117,356 48,208 113,409 125,232 126,792 142,276 108,972 5.07%
PBT 3,240 -2,116 2,662 3,870 164 944 3,075 3.54%
Tax 302 372 -81 1,080 688 760 555 -33.37%
NP 3,542 -1,744 2,581 4,950 852 1,704 3,630 -1.62%
-
NP to SH 3,542 -1,744 2,581 4,950 1,088 1,704 3,630 -1.62%
-
Tax Rate -9.32% - 3.04% -27.91% -419.51% -80.51% -18.05% -
Total Cost 113,814 49,952 110,828 120,281 125,940 140,572 105,342 5.29%
-
Net Worth 510,865 467,142 496,346 506,318 510,000 532,500 504,166 0.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 510,865 467,142 496,346 506,318 510,000 532,500 504,166 0.88%
NOSH 681,153 622,857 661,794 675,090 680,000 710,000 672,222 0.88%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.02% -3.62% 2.28% 3.95% 0.67% 1.20% 3.33% -
ROE 0.69% -0.37% 0.52% 0.98% 0.21% 0.32% 0.72% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.23 7.74 17.14 18.55 18.65 20.04 16.21 4.15%
EPS 0.52 -0.28 0.39 0.73 0.16 0.24 0.54 -2.48%
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 - 674,255
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.54 5.15 12.12 13.38 13.55 15.20 11.64 5.09%
EPS 0.38 -0.19 0.28 0.53 0.12 0.18 0.39 -1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5459 0.4992 0.5304 0.5411 0.545 0.569 0.5388 0.87%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.75 0.79 0.70 0.64 0.76 0.81 0.74 -
P/RPS 4.35 10.21 4.08 3.45 4.08 4.04 4.56 -3.09%
P/EPS 144.23 -282.14 179.49 87.27 475.00 337.50 137.04 3.47%
EY 0.69 -0.35 0.56 1.15 0.21 0.30 0.73 -3.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.93 0.85 1.01 1.08 0.99 0.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 23/02/11 -
Price 0.74 0.74 0.90 0.74 0.62 0.79 0.81 -
P/RPS 4.30 9.56 5.25 3.99 3.33 3.94 5.00 -9.57%
P/EPS 142.31 -264.29 230.77 100.91 387.50 329.17 150.00 -3.45%
EY 0.70 -0.38 0.43 0.99 0.26 0.30 0.67 2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 1.20 0.99 0.83 1.05 1.08 -5.64%

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