[IWCITY] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 61.42%
YoY- -202.35%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 30,857 91,043 46,626 12,052 19,485 30,528 27,827 7.09%
PBT -4,850 17,053 2,150 -529 -238 2,821 -153 891.17%
Tax 64 -2,663 57 93 -892 348 271 -61.62%
NP -4,786 14,390 2,207 -436 -1,130 3,169 118 -
-
NP to SH -4,786 14,390 2,207 -436 -1,130 3,169 118 -
-
Tax Rate - 15.62% -2.65% - - -12.34% - -
Total Cost 35,643 76,653 44,419 12,488 20,615 27,359 27,709 18.18%
-
Net Worth 520,712 522,055 501,590 467,142 498,970 505,691 442,500 11.40%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 520,712 522,055 501,590 467,142 498,970 505,691 442,500 11.40%
NOSH 676,249 669,302 668,787 622,857 665,294 674,255 590,000 9.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -15.51% 15.81% 4.73% -3.62% -5.80% 10.38% 0.42% -
ROE -0.92% 2.76% 0.44% -0.09% -0.23% 0.63% 0.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.56 13.60 6.97 1.93 2.93 4.53 4.72 -2.26%
EPS -0.71 2.15 0.33 -0.07 -0.17 0.47 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.75 0.75 0.75 0.75 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 622,857
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.35 9.88 5.06 1.31 2.12 3.31 3.02 7.12%
EPS -0.52 1.56 0.24 -0.05 -0.12 0.34 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5653 0.5668 0.5445 0.5071 0.5417 0.549 0.4804 11.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.65 0.75 0.79 0.70 0.64 0.76 -
P/RPS 15.34 4.78 10.76 40.83 23.90 14.14 16.11 -3.19%
P/EPS -98.91 30.23 227.27 -1,128.57 -412.13 136.17 3,800.00 -
EY -1.01 3.31 0.44 -0.09 -0.24 0.73 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 1.00 1.05 0.93 0.85 1.01 -6.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 14/11/12 15/08/12 21/05/12 21/02/12 15/11/11 16/08/11 -
Price 0.89 0.68 0.74 0.74 0.90 0.74 0.62 -
P/RPS 19.50 5.00 10.61 38.24 30.73 16.34 13.15 29.88%
P/EPS -125.75 31.63 224.24 -1,057.14 -529.88 157.45 3,100.00 -
EY -0.80 3.16 0.45 -0.09 -0.19 0.64 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.87 0.99 0.99 1.20 0.99 0.83 24.87%

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