[IWCITY] QoQ TTM 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- -24.32%
YoY- 340.38%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 201,557 217,948 199,373 180,578 169,206 108,691 89,892 71.22%
PBT 7,681 19,115 14,971 13,824 18,436 4,204 1,901 153.46%
Tax -3,006 -3,954 -3,024 -2,449 -3,405 -394 -180 552.22%
NP 4,675 15,161 11,947 11,375 15,031 3,810 1,721 94.56%
-
NP to SH 4,675 15,161 11,947 11,375 15,031 3,810 1,721 94.56%
-
Tax Rate 39.14% 20.69% 20.20% 17.72% 18.47% 9.37% 9.47% -
Total Cost 196,882 202,787 187,426 169,203 154,175 104,881 88,171 70.75%
-
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 2.32% 6.96% 5.99% 6.30% 8.88% 3.51% 1.91% -
ROE 0.89% 2.90% 2.28% 2.18% 2.88% 0.76% 0.37% -
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 29.94 32.57 29.32 26.70 25.28 16.25 14.43 62.60%
EPS 0.69 2.27 1.76 1.68 2.25 0.57 0.28 82.34%
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 21.54 23.29 21.31 19.30 18.08 11.61 9.61 71.18%
EPS 0.50 1.62 1.28 1.22 1.61 0.41 0.18 97.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.5578 0.5595 0.5564 0.5579 0.536 0.4992 8.08%
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 4.21 4.30 4.95 2.62 2.57 4.61 5.47 -16.00%
P/EPS 181.41 61.80 82.53 41.62 28.94 131.65 285.91 -26.14%
EY 0.55 1.62 1.21 2.40 3.46 0.76 0.35 35.12%
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 4.31 4.15 5.18 3.33 2.69 4.55 5.13 -10.95%
P/EPS 185.73 59.59 86.52 52.91 30.28 129.90 267.82 -21.63%
EY 0.54 1.68 1.16 1.89 3.30 0.77 0.37 28.63%
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