[IWCITY] QoQ 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- 552.02%
YoY- 354.09%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 65,201 30,847 30,857 91,043 46,626 12,052 19,485 123.88%
PBT 6,294 618 -4,850 17,053 2,150 -529 -238 -
Tax -873 -482 64 -2,663 57 93 -892 -1.42%
NP 5,421 136 -4,786 14,390 2,207 -436 -1,130 -
-
NP to SH 5,421 136 -4,786 14,390 2,207 -436 -1,130 -
-
Tax Rate 13.87% 77.99% - 15.62% -2.65% - - -
Total Cost 59,780 30,711 35,643 76,653 44,419 12,488 20,615 103.48%
-
Net Worth 522,022 523,599 520,712 522,055 501,590 467,142 498,970 3.05%
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 522,022 523,599 520,712 522,055 501,590 467,142 498,970 3.05%
NOSH 669,259 680,000 676,249 669,302 668,787 622,857 665,294 0.39%
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 8.31% 0.44% -15.51% 15.81% 4.73% -3.62% -5.80% -
ROE 1.04% 0.03% -0.92% 2.76% 0.44% -0.09% -0.23% -
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 9.74 4.54 4.56 13.60 6.97 1.93 2.93 122.90%
EPS 0.81 0.02 -0.71 2.15 0.33 -0.07 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 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 6.97 3.30 3.30 9.73 4.98 1.29 2.08 124.09%
EPS 0.58 0.01 -0.51 1.54 0.24 -0.05 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5578 0.5595 0.5564 0.5579 0.536 0.4992 0.5332 3.05%
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 14.37 31.96 15.34 4.78 10.76 40.83 23.90 -28.78%
P/EPS 172.84 7,250.00 -98.91 30.23 227.27 -1,128.57 -412.13 -
EY 0.58 0.01 -1.01 3.31 0.44 -0.09 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.88 0.91 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 13.86 33.51 19.50 5.00 10.61 38.24 30.73 -41.21%
P/EPS 166.67 7,600.00 -125.75 31.63 224.24 -1,057.14 -529.88 -
EY 0.60 0.01 -0.80 3.16 0.45 -0.09 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.97 1.16 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