[IWCITY] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 27.7%
YoY- -60.86%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 12,052 113,409 93,924 63,396 35,569 108,972 70,408 -69.13%
PBT -529 2,662 2,903 82 236 3,075 3,182 -
Tax 93 -81 810 344 190 555 660 -72.88%
NP -436 2,581 3,713 426 426 3,630 3,842 -
-
NP to SH -436 2,581 3,713 544 426 3,630 3,842 -
-
Tax Rate - 3.04% -27.90% -419.51% -80.51% -18.05% -20.74% -
Total Cost 12,488 110,828 90,211 62,970 35,143 105,342 66,566 -67.19%
-
Net Worth 467,142 496,346 506,318 510,000 532,500 504,166 505,526 -5.12%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 467,142 496,346 506,318 510,000 532,500 504,166 505,526 -5.12%
NOSH 622,857 661,794 675,090 680,000 710,000 672,222 674,035 -5.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.62% 2.28% 3.95% 0.67% 1.20% 3.33% 5.46% -
ROE -0.09% 0.52% 0.73% 0.11% 0.08% 0.72% 0.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.93 17.14 13.91 9.32 5.01 16.21 10.45 -67.53%
EPS -0.07 0.39 0.55 0.08 0.06 0.54 0.57 -
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 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 590,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.29 12.12 10.04 6.77 3.80 11.64 7.52 -69.09%
EPS -0.05 0.28 0.40 0.06 0.05 0.39 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.5304 0.5411 0.545 0.569 0.5388 0.5402 -5.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.79 0.70 0.64 0.76 0.81 0.74 0.79 -
P/RPS 40.83 4.08 4.60 8.15 16.17 4.56 7.56 207.51%
P/EPS -1,128.57 179.49 116.36 950.00 1,350.00 137.04 138.60 -
EY -0.09 0.56 0.86 0.11 0.07 0.73 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 0.85 1.01 1.08 0.99 1.05 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 23/02/11 15/11/10 -
Price 0.74 0.90 0.74 0.62 0.79 0.81 0.80 -
P/RPS 38.24 5.25 5.32 6.65 15.77 5.00 7.66 191.81%
P/EPS -1,057.14 230.77 134.55 775.00 1,316.67 150.00 140.35 -
EY -0.09 0.43 0.74 0.13 0.08 0.67 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.20 0.99 0.83 1.05 1.08 1.07 -5.04%

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