[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 812.54%
YoY- 335.25%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 96,048 30,847 180,711 149,722 58,678 12,052 113,409 -10.49%
PBT 6,912 618 16,145 18,673 1,620 -529 2,662 89.02%
Tax -1,355 -482 -3,119 -2,512 151 93 -81 555.21%
NP 5,557 136 13,026 16,161 1,771 -436 2,581 66.81%
-
NP to SH 5,557 136 13,026 16,161 1,771 -436 2,581 66.81%
-
Tax Rate 19.60% 77.99% 19.32% 13.45% -9.32% - 3.04% -
Total Cost 90,491 30,711 167,685 133,561 56,907 12,488 110,828 -12.65%
-
Net Worth 522,224 523,599 523,084 523,053 510,865 467,142 496,346 3.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 522,224 523,599 523,084 523,053 510,865 467,142 496,346 3.44%
NOSH 669,518 680,000 670,621 670,580 681,153 622,857 661,794 0.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.79% 0.44% 7.21% 10.79% 3.02% -3.62% 2.28% -
ROE 1.06% 0.03% 2.49% 3.09% 0.35% -0.09% 0.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.35 4.54 26.95 22.33 8.61 1.93 17.14 -11.17%
EPS 0.83 0.02 1.94 2.41 0.26 -0.07 0.39 65.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.78 0.78 0.75 0.75 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 669,302
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.43 3.35 19.62 16.25 6.37 1.31 12.31 -10.46%
EPS 0.60 0.01 1.41 1.75 0.19 -0.05 0.28 66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5669 0.5684 0.5679 0.5678 0.5546 0.5071 0.5388 3.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.40 1.45 0.70 0.65 0.75 0.79 0.70 -
P/RPS 9.76 31.96 2.60 2.91 8.71 40.83 4.08 78.96%
P/EPS 168.67 7,250.00 36.04 26.97 288.46 -1,128.57 179.49 -4.06%
EY 0.59 0.01 2.77 3.71 0.35 -0.09 0.56 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.88 0.90 0.83 1.00 1.05 0.93 54.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 16/05/13 20/02/13 14/11/12 15/08/12 21/05/12 21/02/12 -
Price 1.35 1.52 0.89 0.68 0.74 0.74 0.90 -
P/RPS 9.41 33.51 3.30 3.05 8.59 38.24 5.25 47.60%
P/EPS 162.65 7,600.00 45.82 28.22 284.62 -1,057.14 230.77 -20.81%
EY 0.61 0.01 2.18 3.54 0.35 -0.09 0.43 26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.97 1.14 0.87 0.99 0.99 1.20 27.64%

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