[IWCITY] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 506.19%
YoY- 225.55%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,847 180,711 149,722 58,678 12,052 113,409 93,924 -52.36%
PBT 618 16,145 18,673 1,620 -529 2,662 2,903 -64.31%
Tax -482 -3,119 -2,512 151 93 -81 810 -
NP 136 13,026 16,161 1,771 -436 2,581 3,713 -88.94%
-
NP to SH 136 13,026 16,161 1,771 -436 2,581 3,713 -88.94%
-
Tax Rate 77.99% 19.32% 13.45% -9.32% - 3.04% -27.90% -
Total Cost 30,711 167,685 133,561 56,907 12,488 110,828 90,211 -51.21%
-
Net Worth 523,599 523,084 523,053 510,865 467,142 496,346 506,318 2.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 523,599 523,084 523,053 510,865 467,142 496,346 506,318 2.26%
NOSH 680,000 670,621 670,580 681,153 622,857 661,794 675,090 0.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.44% 7.21% 10.79% 3.02% -3.62% 2.28% 3.95% -
ROE 0.03% 2.49% 3.09% 0.35% -0.09% 0.52% 0.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.54 26.95 22.33 8.61 1.93 17.14 13.91 -52.56%
EPS 0.02 1.94 2.41 0.26 -0.07 0.39 0.55 -89.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.78 0.75 0.75 0.75 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 668,787
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.35 19.62 16.25 6.37 1.31 12.31 10.20 -52.36%
EPS 0.01 1.41 1.75 0.19 -0.05 0.28 0.40 -91.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.5679 0.5678 0.5546 0.5071 0.5388 0.5497 2.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.45 0.70 0.65 0.75 0.79 0.70 0.64 -
P/RPS 31.96 2.60 2.91 8.71 40.83 4.08 4.60 263.68%
P/EPS 7,250.00 36.04 26.97 288.46 -1,128.57 179.49 116.36 1467.70%
EY 0.01 2.77 3.71 0.35 -0.09 0.56 0.86 -94.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.90 0.83 1.00 1.05 0.93 0.85 69.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 20/02/13 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 -
Price 1.52 0.89 0.68 0.74 0.74 0.90 0.74 -
P/RPS 33.51 3.30 3.05 8.59 38.24 5.25 5.32 240.68%
P/EPS 7,600.00 45.82 28.22 284.62 -1,057.14 230.77 134.55 1368.54%
EY 0.01 2.18 3.54 0.35 -0.09 0.43 0.74 -94.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.14 0.87 0.99 0.99 1.20 0.99 58.13%

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