[IWCITY] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -133.26%
YoY- -323.54%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 74,652 65,201 30,847 30,857 91,043 46,626 12,052 236.90%
PBT 5,619 6,294 618 -4,850 17,053 2,150 -529 -
Tax -1,715 -873 -482 64 -2,663 57 93 -
NP 3,904 5,421 136 -4,786 14,390 2,207 -436 -
-
NP to SH 3,904 5,421 136 -4,786 14,390 2,207 -436 -
-
Tax Rate 30.52% 13.87% 77.99% - 15.62% -2.65% - -
Total Cost 70,748 59,780 30,711 35,643 76,653 44,419 12,488 217.46%
-
Net Worth 525,020 522,022 523,599 520,712 522,055 501,590 467,142 8.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 525,020 522,022 523,599 520,712 522,055 501,590 467,142 8.09%
NOSH 673,103 669,259 680,000 676,249 669,302 668,787 622,857 5.30%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.23% 8.31% 0.44% -15.51% 15.81% 4.73% -3.62% -
ROE 0.74% 1.04% 0.03% -0.92% 2.76% 0.44% -0.09% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.09 9.74 4.54 4.56 13.60 6.97 1.93 220.47%
EPS 0.58 0.81 0.02 -0.71 2.15 0.33 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.77 0.77 0.78 0.75 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 676,249
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.10 7.08 3.35 3.35 9.88 5.06 1.31 236.50%
EPS 0.42 0.59 0.01 -0.52 1.56 0.24 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.5667 0.5684 0.5653 0.5668 0.5445 0.5071 8.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.26 1.40 1.45 0.70 0.65 0.75 0.79 -
P/RPS 11.36 14.37 31.96 15.34 4.78 10.76 40.83 -57.34%
P/EPS 217.24 172.84 7,250.00 -98.91 30.23 227.27 -1,128.57 -
EY 0.46 0.58 0.01 -1.01 3.31 0.44 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.79 1.88 0.91 0.83 1.00 1.05 33.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 21/08/13 16/05/13 20/02/13 14/11/12 15/08/12 21/05/12 -
Price 1.29 1.35 1.52 0.89 0.68 0.74 0.74 -
P/RPS 11.63 13.86 33.51 19.50 5.00 10.61 38.24 -54.74%
P/EPS 222.41 166.67 7,600.00 -125.75 31.63 224.24 -1,057.14 -
EY 0.45 0.60 0.01 -0.80 3.16 0.45 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.73 1.97 1.16 0.87 0.99 0.99 40.52%

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