[IWCITY] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.2%
YoY- 42.02%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 108,972 93,877 79,590 55,764 35,457 26,170 32,412 123.93%
PBT 3,075 4,242 2,030 2,012 11,332 15,465 962 116.53%
Tax 555 880 750 516 2,871 2,169 830 -23.47%
NP 3,630 5,122 2,780 2,528 14,203 17,634 1,792 59.88%
-
NP to SH 3,630 5,122 2,780 2,528 14,203 17,634 1,792 59.88%
-
Tax Rate -18.05% -20.74% -36.95% -25.65% -25.34% -14.03% -86.28% -
Total Cost 105,342 88,754 76,810 53,236 21,254 8,536 30,620 127.38%
-
Net Worth 504,166 505,526 489,809 519,644 496,315 494,305 496,246 1.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 504,166 505,526 489,809 519,644 496,315 494,305 496,246 1.05%
NOSH 672,222 674,035 661,904 702,222 670,696 667,979 689,230 -1.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.33% 5.46% 3.49% 4.53% 40.06% 67.38% 5.53% -
ROE 0.72% 1.01% 0.57% 0.49% 2.86% 3.57% 0.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.21 13.93 12.02 7.94 5.29 3.92 4.70 127.75%
EPS 0.54 0.76 0.42 0.36 2.12 2.64 0.26 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.74 0.74 0.74 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 702,222
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.83 10.19 8.64 6.05 3.85 2.84 3.52 123.87%
EPS 0.39 0.56 0.30 0.27 1.54 1.91 0.19 61.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5473 0.5488 0.5317 0.5641 0.5388 0.5366 0.5387 1.05%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.79 0.61 0.69 0.68 0.71 0.77 -
P/RPS 4.56 5.67 5.07 8.69 12.86 18.12 16.37 -57.24%
P/EPS 137.04 103.95 145.24 191.67 32.11 26.89 296.15 -40.08%
EY 0.73 0.96 0.69 0.52 3.11 3.72 0.34 66.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 0.82 0.93 0.92 0.96 1.07 -5.03%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 16/08/10 17/05/10 24/02/10 24/11/09 25/08/09 -
Price 0.81 0.80 0.69 0.62 0.65 0.69 0.71 -
P/RPS 5.00 5.74 5.74 7.81 12.30 17.61 15.10 -52.04%
P/EPS 150.00 105.26 164.29 172.22 30.69 26.14 273.08 -32.85%
EY 0.67 0.95 0.61 0.58 3.26 3.83 0.37 48.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 0.93 0.84 0.88 0.93 0.99 5.95%

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