[IWCITY] QoQ 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- -135.66%
YoY- -433.02%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 91,043 46,626 12,052 19,485 30,528 27,827 35,569 86.79%
PBT 17,053 2,150 -529 -238 2,821 -153 236 1621.36%
Tax -2,663 57 93 -892 348 271 190 -
NP 14,390 2,207 -436 -1,130 3,169 118 426 938.28%
-
NP to SH 14,390 2,207 -436 -1,130 3,169 118 426 938.28%
-
Tax Rate 15.62% -2.65% - - -12.34% - -80.51% -
Total Cost 76,653 44,419 12,488 20,615 27,359 27,709 35,143 67.94%
-
Net Worth 522,055 501,590 467,142 498,970 505,691 442,500 532,500 -1.30%
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 522,055 501,590 467,142 498,970 505,691 442,500 532,500 -1.30%
NOSH 669,302 668,787 622,857 665,294 674,255 590,000 710,000 -3.84%
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 15.81% 4.73% -3.62% -5.80% 10.38% 0.42% 1.20% -
ROE 2.76% 0.44% -0.09% -0.23% 0.63% 0.03% 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 13.60 6.97 1.93 2.93 4.53 4.72 5.01 94.24%
EPS 2.15 0.33 -0.07 -0.17 0.47 0.02 0.06 979.84%
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 9.73 4.98 1.29 2.08 3.26 2.97 3.80 86.84%
EPS 1.54 0.24 -0.05 -0.12 0.34 0.01 0.05 876.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5579 0.536 0.4992 0.5332 0.5404 0.4729 0.569 -1.30%
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 4.78 10.76 40.83 23.90 14.14 16.11 16.17 -55.52%
P/EPS 30.23 227.27 -1,128.57 -412.13 136.17 3,800.00 1,350.00 -92.00%
EY 3.31 0.44 -0.09 -0.24 0.73 0.03 0.07 1198.48%
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 5.00 10.61 38.24 30.73 16.34 13.15 15.77 -53.40%
P/EPS 31.63 224.24 -1,057.14 -529.88 157.45 3,100.00 1,316.67 -91.61%
EY 3.16 0.45 -0.09 -0.19 0.64 0.03 0.08 1052.09%
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