[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 176.4%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 63,396 35,569 108,972 70,408 39,795 13,941 35,457 47.46%
PBT 82 236 3,075 3,182 1,015 503 11,332 -96.29%
Tax 344 190 555 660 375 129 2,871 -75.78%
NP 426 426 3,630 3,842 1,390 632 14,203 -90.40%
-
NP to SH 544 426 3,630 3,842 1,390 632 14,203 -88.70%
-
Tax Rate -419.51% -80.51% -18.05% -20.74% -36.95% -25.65% -25.34% -
Total Cost 62,970 35,143 105,342 66,566 38,405 13,309 21,254 106.69%
-
Net Worth 510,000 532,500 504,166 505,526 489,809 519,644 496,315 1.83%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 510,000 532,500 504,166 505,526 489,809 519,644 496,315 1.83%
NOSH 680,000 710,000 672,222 674,035 661,904 702,222 670,696 0.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.67% 1.20% 3.33% 5.46% 3.49% 4.53% 40.06% -
ROE 0.11% 0.08% 0.72% 0.76% 0.28% 0.12% 2.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.32 5.01 16.21 10.45 6.01 1.99 5.29 46.02%
EPS 0.08 0.06 0.54 0.57 0.21 0.09 2.12 -88.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.74 0.74 0.74 0.90%
Adjusted Per Share Value based on latest NOSH - 662,432
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.77 3.80 11.64 7.52 4.25 1.49 3.79 47.37%
EPS 0.06 0.05 0.39 0.41 0.15 0.07 1.52 -88.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.569 0.5388 0.5402 0.5234 0.5553 0.5304 1.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.76 0.81 0.74 0.79 0.61 0.69 0.68 -
P/RPS 8.15 16.17 4.56 7.56 10.15 34.76 12.86 -26.28%
P/EPS 950.00 1,350.00 137.04 138.60 290.48 766.67 32.11 862.53%
EY 0.11 0.07 0.73 0.72 0.34 0.13 3.11 -89.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 0.99 1.05 0.82 0.93 0.92 6.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 18/05/11 23/02/11 15/11/10 16/08/10 17/05/10 24/02/10 -
Price 0.62 0.79 0.81 0.80 0.69 0.62 0.65 -
P/RPS 6.65 15.77 5.00 7.66 11.48 31.23 12.30 -33.70%
P/EPS 775.00 1,316.67 150.00 140.35 328.57 688.89 30.69 765.84%
EY 0.13 0.08 0.67 0.71 0.30 0.15 3.26 -88.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.08 1.07 0.93 0.84 0.88 -3.83%

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