[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -29.14%
YoY- -74.44%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 125,232 126,792 142,276 108,972 93,877 79,590 55,764 71.40%
PBT 3,870 164 944 3,075 4,242 2,030 2,012 54.60%
Tax 1,080 688 760 555 880 750 516 63.55%
NP 4,950 852 1,704 3,630 5,122 2,780 2,528 56.44%
-
NP to SH 4,950 1,088 1,704 3,630 5,122 2,780 2,528 56.44%
-
Tax Rate -27.91% -419.51% -80.51% -18.05% -20.74% -36.95% -25.65% -
Total Cost 120,281 125,940 140,572 105,342 88,754 76,810 53,236 72.09%
-
Net Worth 506,318 510,000 532,500 504,166 505,526 489,809 519,644 -1.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 506,318 510,000 532,500 504,166 505,526 489,809 519,644 -1.71%
NOSH 675,090 680,000 710,000 672,222 674,035 661,904 702,222 -2.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.95% 0.67% 1.20% 3.33% 5.46% 3.49% 4.53% -
ROE 0.98% 0.21% 0.32% 0.72% 1.01% 0.57% 0.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.55 18.65 20.04 16.21 13.93 12.02 7.94 75.97%
EPS 0.73 0.16 0.24 0.54 0.76 0.42 0.36 60.13%
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 0.74 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 706,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.60 13.76 15.45 11.83 10.19 8.64 6.05 71.51%
EPS 0.54 0.12 0.18 0.39 0.56 0.30 0.27 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5497 0.5537 0.5781 0.5473 0.5488 0.5317 0.5641 -1.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.64 0.76 0.81 0.74 0.79 0.61 0.69 -
P/RPS 3.45 4.08 4.04 4.56 5.67 5.07 8.69 -45.95%
P/EPS 87.27 475.00 337.50 137.04 103.95 145.24 191.67 -40.78%
EY 1.15 0.21 0.30 0.73 0.96 0.69 0.52 69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 1.08 0.99 1.05 0.82 0.93 -5.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 16/08/11 18/05/11 23/02/11 15/11/10 16/08/10 17/05/10 -
Price 0.74 0.62 0.79 0.81 0.80 0.69 0.62 -
P/RPS 3.99 3.33 3.94 5.00 5.74 5.74 7.81 -36.06%
P/EPS 100.91 387.50 329.17 150.00 105.26 164.29 172.22 -29.95%
EY 0.99 0.26 0.30 0.67 0.95 0.61 0.58 42.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.83 1.05 1.08 1.07 0.93 0.84 11.56%

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