[IWCITY] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -108.65%
YoY- -121.7%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 30,528 27,827 35,569 38,564 30,613 25,854 13,941 68.55%
PBT 2,821 -153 236 -107 2,167 512 503 215.33%
Tax 348 271 190 -105 284 246 129 93.67%
NP 3,169 118 426 -212 2,451 758 632 192.66%
-
NP to SH 3,169 118 426 -212 2,451 758 632 192.66%
-
Tax Rate -12.34% - -80.51% - -13.11% -48.05% -25.65% -
Total Cost 27,359 27,709 35,143 38,776 28,162 25,096 13,309 61.60%
-
Net Worth 505,691 442,500 532,500 530,000 496,824 509,927 519,644 -1.79%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 505,691 442,500 532,500 530,000 496,824 509,927 519,644 -1.79%
NOSH 674,255 590,000 710,000 706,666 662,432 689,090 702,222 -2.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.38% 0.42% 1.20% -0.55% 8.01% 2.93% 4.53% -
ROE 0.63% 0.03% 0.08% -0.04% 0.49% 0.15% 0.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.53 4.72 5.01 5.46 4.62 3.75 1.99 72.96%
EPS 0.47 0.02 0.06 -0.03 0.37 0.11 0.09 200.70%
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 0.74 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 706,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.31 3.02 3.86 4.19 3.32 2.81 1.51 68.66%
EPS 0.34 0.01 0.05 -0.02 0.27 0.08 0.07 186.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.549 0.4804 0.5781 0.5754 0.5394 0.5536 0.5641 -1.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.64 0.76 0.81 0.74 0.79 0.61 0.69 -
P/RPS 14.14 16.11 16.17 13.56 17.09 16.26 34.76 -45.06%
P/EPS 136.17 3,800.00 1,350.00 -2,466.67 213.51 554.55 766.67 -68.36%
EY 0.73 0.03 0.07 -0.04 0.47 0.18 0.13 215.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 1.08 0.99 1.05 0.82 0.93 -5.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 16/08/11 18/05/11 23/02/11 15/11/10 16/08/10 17/05/10 -
Price 0.74 0.62 0.79 0.81 0.80 0.69 0.62 -
P/RPS 16.34 13.15 15.77 14.84 17.31 18.39 31.23 -35.04%
P/EPS 157.45 3,100.00 1,316.67 -2,700.00 216.22 627.27 688.89 -62.58%
EY 0.64 0.03 0.08 -0.04 0.46 0.16 0.15 162.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.83 1.05 1.08 1.07 0.93 0.84 11.56%

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