[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -39.55%
YoY- 404.69%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 227,600 192,096 123,388 180,711 199,629 117,356 48,208 181.16%
PBT 16,708 13,824 2,472 16,145 24,897 3,240 -2,116 -
Tax -4,093 -2,710 -1,928 -3,119 -3,349 302 372 -
NP 12,614 11,114 544 13,026 21,548 3,542 -1,744 -
-
NP to SH 12,614 11,114 544 13,026 21,548 3,542 -1,744 -
-
Tax Rate 24.50% 19.60% 77.99% 19.32% 13.45% -9.32% - -
Total Cost 214,985 180,982 122,844 167,685 178,081 113,814 49,952 164.35%
-
Net Worth 523,374 522,224 523,599 523,084 523,053 510,865 467,142 7.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 523,374 522,224 523,599 523,084 523,053 510,865 467,142 7.86%
NOSH 670,992 669,518 680,000 670,621 670,580 681,153 622,857 5.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.54% 5.79% 0.44% 7.21% 10.79% 3.02% -3.62% -
ROE 2.41% 2.13% 0.10% 2.49% 4.12% 0.69% -0.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.92 28.69 18.15 26.95 29.77 17.23 7.74 167.55%
EPS 1.88 1.66 0.08 1.94 3.21 0.52 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.77 0.78 0.78 0.75 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 676,249
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.32 20.53 13.19 19.31 21.33 12.54 5.15 181.20%
EPS 1.35 1.19 0.06 1.39 2.30 0.38 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5593 0.5581 0.5595 0.559 0.5589 0.5459 0.4992 7.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.26 1.40 1.45 0.70 0.65 0.75 0.79 -
P/RPS 3.71 4.88 7.99 2.60 2.18 4.35 10.21 -49.04%
P/EPS 67.02 84.34 1,812.50 36.04 20.23 144.23 -282.14 -
EY 1.49 1.19 0.06 2.77 4.94 0.69 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.79 1.88 0.90 0.83 1.00 1.05 33.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 21/08/13 16/05/13 20/02/13 14/11/12 15/08/12 21/05/12 -
Price 1.29 1.35 1.52 0.89 0.68 0.74 0.74 -
P/RPS 3.80 4.71 8.38 3.30 2.28 4.30 9.56 -45.90%
P/EPS 68.62 81.33 1,900.00 45.82 21.16 142.31 -264.29 -
EY 1.46 1.23 0.05 2.18 4.73 0.70 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.73 1.97 1.14 0.87 0.99 0.99 40.52%

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