[IWCITY] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -53.06%
YoY- -32.59%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 113,409 125,232 126,792 142,276 108,972 93,877 79,590 26.54%
PBT 2,662 3,870 164 944 3,075 4,242 2,030 19.74%
Tax -81 1,080 688 760 555 880 750 -
NP 2,581 4,950 852 1,704 3,630 5,122 2,780 -4.81%
-
NP to SH 2,581 4,950 1,088 1,704 3,630 5,122 2,780 -4.81%
-
Tax Rate 3.04% -27.91% -419.51% -80.51% -18.05% -20.74% -36.95% -
Total Cost 110,828 120,281 125,940 140,572 105,342 88,754 76,810 27.60%
-
Net Worth 496,346 506,318 510,000 532,500 504,166 505,526 489,809 0.88%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 496,346 506,318 510,000 532,500 504,166 505,526 489,809 0.88%
NOSH 661,794 675,090 680,000 710,000 672,222 674,035 661,904 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.28% 3.95% 0.67% 1.20% 3.33% 5.46% 3.49% -
ROE 0.52% 0.98% 0.21% 0.32% 0.72% 1.01% 0.57% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.14 18.55 18.65 20.04 16.21 13.93 12.02 26.60%
EPS 0.39 0.73 0.16 0.24 0.54 0.76 0.42 -4.80%
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 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 710,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.31 13.60 13.76 15.45 11.83 10.19 8.64 26.53%
EPS 0.28 0.54 0.12 0.18 0.39 0.56 0.30 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5388 0.5497 0.5537 0.5781 0.5473 0.5488 0.5317 0.88%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.64 0.76 0.81 0.74 0.79 0.61 -
P/RPS 4.08 3.45 4.08 4.04 4.56 5.67 5.07 -13.44%
P/EPS 179.49 87.27 475.00 337.50 137.04 103.95 145.24 15.11%
EY 0.56 1.15 0.21 0.30 0.73 0.96 0.69 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 1.01 1.08 0.99 1.05 0.82 8.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 15/11/11 16/08/11 18/05/11 23/02/11 15/11/10 16/08/10 -
Price 0.90 0.74 0.62 0.79 0.81 0.80 0.69 -
P/RPS 5.25 3.99 3.33 3.94 5.00 5.74 5.74 -5.75%
P/EPS 230.77 100.91 387.50 329.17 150.00 105.26 164.29 25.34%
EY 0.43 0.99 0.26 0.30 0.67 0.95 0.61 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.99 0.83 1.05 1.08 1.07 0.93 18.46%

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