[IWCITY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -30.49%
YoY- -28.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 149,722 58,678 12,052 113,409 93,924 63,396 35,569 160.01%
PBT 18,673 1,620 -529 2,662 2,903 82 236 1728.42%
Tax -2,512 151 93 -81 810 344 190 -
NP 16,161 1,771 -436 2,581 3,713 426 426 1021.57%
-
NP to SH 16,161 1,771 -436 2,581 3,713 544 426 1021.57%
-
Tax Rate 13.45% -9.32% - 3.04% -27.90% -419.51% -80.51% -
Total Cost 133,561 56,907 12,488 110,828 90,211 62,970 35,143 142.94%
-
Net Worth 523,053 510,865 467,142 496,346 506,318 510,000 532,500 -1.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 523,053 510,865 467,142 496,346 506,318 510,000 532,500 -1.18%
NOSH 670,580 681,153 622,857 661,794 675,090 680,000 710,000 -3.72%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.79% 3.02% -3.62% 2.28% 3.95% 0.67% 1.20% -
ROE 3.09% 0.35% -0.09% 0.52% 0.73% 0.11% 0.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.33 8.61 1.93 17.14 13.91 9.32 5.01 170.09%
EPS 2.41 0.26 -0.07 0.39 0.55 0.08 0.06 1064.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.75 0.75 0.75 0.75 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 665,294
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.25 6.37 1.31 12.31 10.20 6.88 3.86 160.04%
EPS 1.75 0.19 -0.05 0.28 0.40 0.06 0.05 963.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5678 0.5546 0.5071 0.5388 0.5497 0.5537 0.5781 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.65 0.75 0.79 0.70 0.64 0.76 0.81 -
P/RPS 2.91 8.71 40.83 4.08 4.60 8.15 16.17 -68.02%
P/EPS 26.97 288.46 -1,128.57 179.49 116.36 950.00 1,350.00 -92.58%
EY 3.71 0.35 -0.09 0.56 0.86 0.11 0.07 1300.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.05 0.93 0.85 1.01 1.08 -16.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 -
Price 0.68 0.74 0.74 0.90 0.74 0.62 0.79 -
P/RPS 3.05 8.59 38.24 5.25 5.32 6.65 15.77 -66.45%
P/EPS 28.22 284.62 -1,057.14 230.77 134.55 775.00 1,316.67 -92.22%
EY 3.54 0.35 -0.09 0.43 0.74 0.13 0.08 1142.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 0.99 1.20 0.99 0.83 1.05 -11.75%

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