[IWCITY] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -67.22%
YoY- -44.4%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,573 130,600 108,972 86,237 59,046 39,184 35,457 141.48%
PBT 2,143 2,808 3,075 2,915 11,866 11,475 11,332 -67.15%
Tax 640 615 554 1,903 2,831 2,915 2,871 -63.33%
NP 2,783 3,423 3,629 4,818 14,697 14,390 14,203 -66.36%
-
NP to SH 2,783 3,423 3,629 4,818 14,697 14,390 14,203 -66.36%
-
Tax Rate -29.86% -21.90% -18.02% -65.28% -23.86% -25.40% -25.34% -
Total Cost 129,790 127,177 105,343 81,419 44,349 24,794 21,254 235.20%
-
Net Worth 442,500 532,500 530,000 496,824 509,927 519,644 469,900 -3.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 442,500 532,500 530,000 496,824 509,927 519,644 469,900 -3.93%
NOSH 590,000 710,000 706,666 662,432 689,090 702,222 635,000 -4.79%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.10% 2.62% 3.33% 5.59% 24.89% 36.72% 40.06% -
ROE 0.63% 0.64% 0.68% 0.97% 2.88% 2.77% 3.02% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.47 18.39 15.42 13.02 8.57 5.58 5.58 153.75%
EPS 0.47 0.48 0.51 0.73 2.13 2.05 2.24 -64.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.74 0.74 0.74 0.90%
Adjusted Per Share Value based on latest NOSH - 662,432
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.39 14.18 11.83 9.36 6.41 4.25 3.85 141.42%
EPS 0.30 0.37 0.39 0.52 1.60 1.56 1.54 -66.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4804 0.5781 0.5754 0.5394 0.5536 0.5641 0.5101 -3.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.76 0.81 0.74 0.79 0.61 0.69 0.68 -
P/RPS 3.38 4.40 4.80 6.07 7.12 12.37 12.18 -57.55%
P/EPS 161.12 168.01 144.10 108.62 28.60 33.67 30.40 204.91%
EY 0.62 0.60 0.69 0.92 3.50 2.97 3.29 -67.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 0.99 1.05 0.82 0.93 0.92 6.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 18/05/11 23/02/11 15/11/10 16/08/10 17/05/10 24/02/10 -
Price 0.62 0.79 0.81 0.80 0.69 0.62 0.65 -
P/RPS 2.76 4.29 5.25 6.15 8.05 11.11 11.64 -61.79%
P/EPS 131.44 163.86 157.73 109.99 32.35 30.26 29.06 174.25%
EY 0.76 0.61 0.63 0.91 3.09 3.31 3.44 -63.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.08 1.07 0.93 0.84 0.88 -3.83%

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