[IWCITY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -95.55%
YoY- 42.02%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 108,972 70,408 39,795 13,941 35,457 19,628 16,206 255.01%
PBT 3,075 3,182 1,015 503 11,332 11,599 481 243.29%
Tax 555 660 375 129 2,871 1,627 415 21.32%
NP 3,630 3,842 1,390 632 14,203 13,226 896 153.48%
-
NP to SH 3,630 3,842 1,390 632 14,203 13,226 896 153.48%
-
Tax Rate -18.05% -20.74% -36.95% -25.65% -25.34% -14.03% -86.28% -
Total Cost 105,342 66,566 38,405 13,309 21,254 6,402 15,310 260.48%
-
Net Worth 504,166 505,526 489,809 519,644 496,315 494,305 496,246 1.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 504,166 505,526 489,809 519,644 496,315 494,305 496,246 1.05%
NOSH 672,222 674,035 661,904 702,222 670,696 667,979 689,230 -1.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.33% 5.46% 3.49% 4.53% 40.06% 67.38% 5.53% -
ROE 0.72% 0.76% 0.28% 0.12% 2.86% 2.68% 0.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.21 10.45 6.01 1.99 5.29 2.94 2.35 261.09%
EPS 0.54 0.57 0.21 0.09 2.12 1.98 0.13 157.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.74 0.74 0.74 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 702,222
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.64 7.52 4.25 1.49 3.79 2.10 1.73 255.16%
EPS 0.39 0.41 0.15 0.07 1.52 1.41 0.10 147.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5388 0.5402 0.5234 0.5553 0.5304 0.5282 0.5303 1.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.79 0.61 0.69 0.68 0.71 0.77 -
P/RPS 4.56 7.56 10.15 34.76 12.86 24.16 32.75 -73.03%
P/EPS 137.04 138.60 290.48 766.67 32.11 35.86 592.31 -62.21%
EY 0.73 0.72 0.34 0.13 3.11 2.79 0.17 163.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 0.82 0.93 0.92 0.96 1.07 -5.03%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 16/08/10 17/05/10 24/02/10 24/11/09 25/08/09 -
Price 0.81 0.80 0.69 0.62 0.65 0.69 0.71 -
P/RPS 5.00 7.66 11.48 31.23 12.30 23.48 30.20 -69.74%
P/EPS 150.00 140.35 328.57 688.89 30.69 34.85 546.15 -57.64%
EY 0.67 0.71 0.30 0.15 3.26 2.87 0.18 139.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 0.93 0.84 0.88 0.93 0.99 5.95%

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