[IWCITY] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2585.59%
YoY- 29.29%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 46,626 12,052 19,485 30,528 27,827 35,569 38,564 13.50%
PBT 2,150 -529 -238 2,821 -153 236 -107 -
Tax 57 93 -892 348 271 190 -105 -
NP 2,207 -436 -1,130 3,169 118 426 -212 -
-
NP to SH 2,207 -436 -1,130 3,169 118 426 -212 -
-
Tax Rate -2.65% - - -12.34% - -80.51% - -
Total Cost 44,419 12,488 20,615 27,359 27,709 35,143 38,776 9.48%
-
Net Worth 501,590 467,142 498,970 505,691 442,500 532,500 530,000 -3.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 501,590 467,142 498,970 505,691 442,500 532,500 530,000 -3.60%
NOSH 668,787 622,857 665,294 674,255 590,000 710,000 706,666 -3.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.73% -3.62% -5.80% 10.38% 0.42% 1.20% -0.55% -
ROE 0.44% -0.09% -0.23% 0.63% 0.03% 0.08% -0.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.97 1.93 2.93 4.53 4.72 5.01 5.46 17.69%
EPS 0.33 -0.07 -0.17 0.47 0.02 0.06 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 674,255
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.06 1.31 2.12 3.31 3.02 3.86 4.19 13.41%
EPS 0.24 -0.05 -0.12 0.34 0.01 0.05 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5445 0.5071 0.5417 0.549 0.4804 0.5781 0.5754 -3.61%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.75 0.79 0.70 0.64 0.76 0.81 0.74 -
P/RPS 10.76 40.83 23.90 14.14 16.11 16.17 13.56 -14.30%
P/EPS 227.27 -1,128.57 -412.13 136.17 3,800.00 1,350.00 -2,466.67 -
EY 0.44 -0.09 -0.24 0.73 0.03 0.07 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.93 0.85 1.01 1.08 0.99 0.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 18/05/11 23/02/11 -
Price 0.74 0.74 0.90 0.74 0.62 0.79 0.81 -
P/RPS 10.61 38.24 30.73 16.34 13.15 15.77 14.84 -20.05%
P/EPS 224.24 -1,057.14 -529.88 157.45 3,100.00 1,316.67 -2,700.00 -
EY 0.45 -0.09 -0.19 0.64 0.03 0.08 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 1.20 0.99 0.83 1.05 1.08 -5.64%

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