[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -47.87%
YoY- -28.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 199,629 117,356 48,208 113,409 125,232 126,792 142,276 25.25%
PBT 24,897 3,240 -2,116 2,662 3,870 164 944 780.76%
Tax -3,349 302 372 -81 1,080 688 760 -
NP 21,548 3,542 -1,744 2,581 4,950 852 1,704 440.27%
-
NP to SH 21,548 3,542 -1,744 2,581 4,950 1,088 1,704 440.27%
-
Tax Rate 13.45% -9.32% - 3.04% -27.91% -419.51% -80.51% -
Total Cost 178,081 113,814 49,952 110,828 120,281 125,940 140,572 17.02%
-
Net Worth 523,053 510,865 467,142 496,346 506,318 510,000 532,500 -1.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 523,053 510,865 467,142 496,346 506,318 510,000 532,500 -1.18%
NOSH 670,580 681,153 622,857 661,794 675,090 680,000 710,000 -3.72%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.79% 3.02% -3.62% 2.28% 3.95% 0.67% 1.20% -
ROE 4.12% 0.69% -0.37% 0.52% 0.98% 0.21% 0.32% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.77 17.23 7.74 17.14 18.55 18.65 20.04 30.09%
EPS 3.21 0.52 -0.28 0.39 0.73 0.16 0.24 460.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.75 0.75 0.75 0.75 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 665,294
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.33 12.54 5.15 12.12 13.38 13.55 15.20 25.26%
EPS 2.30 0.38 -0.19 0.28 0.53 0.12 0.18 444.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5589 0.5459 0.4992 0.5304 0.5411 0.545 0.569 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.65 0.75 0.79 0.70 0.64 0.76 0.81 -
P/RPS 2.18 4.35 10.21 4.08 3.45 4.08 4.04 -33.64%
P/EPS 20.23 144.23 -282.14 179.49 87.27 475.00 337.50 -84.60%
EY 4.94 0.69 -0.35 0.56 1.15 0.21 0.30 543.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.05 0.93 0.85 1.01 1.08 -16.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 -
Price 0.68 0.74 0.74 0.90 0.74 0.62 0.79 -
P/RPS 2.28 4.30 9.56 5.25 3.99 3.33 3.94 -30.48%
P/EPS 21.16 142.31 -264.29 230.77 100.91 387.50 329.17 -83.87%
EY 4.73 0.70 -0.38 0.43 0.99 0.26 0.30 525.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 0.99 1.20 0.99 0.83 1.05 -11.75%

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