[IWCITY] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -5.68%
YoY- -76.21%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 113,409 132,488 132,573 130,600 108,972 86,237 59,046 54.33%
PBT 2,666 2,797 2,143 2,808 3,075 2,915 11,866 -62.94%
Tax -83 704 640 615 554 1,903 2,831 -
NP 2,583 3,501 2,783 3,423 3,629 4,818 14,697 -68.52%
-
NP to SH 2,583 3,501 2,783 3,423 3,629 4,818 14,697 -68.52%
-
Tax Rate 3.11% -25.17% -29.86% -21.90% -18.02% -65.28% -23.86% -
Total Cost 110,826 128,987 129,790 127,177 105,343 81,419 44,349 83.84%
-
Net Worth 498,970 505,691 442,500 532,500 530,000 496,824 509,927 -1.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 498,970 505,691 442,500 532,500 530,000 496,824 509,927 -1.43%
NOSH 665,294 674,255 590,000 710,000 706,666 662,432 689,090 -2.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.28% 2.64% 2.10% 2.62% 3.33% 5.59% 24.89% -
ROE 0.52% 0.69% 0.63% 0.64% 0.68% 0.97% 2.88% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.05 19.65 22.47 18.39 15.42 13.02 8.57 57.98%
EPS 0.39 0.52 0.47 0.48 0.51 0.73 2.13 -67.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.75 0.75 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 710,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.31 14.38 14.39 14.18 11.83 9.36 6.41 54.31%
EPS 0.28 0.38 0.30 0.37 0.39 0.52 1.60 -68.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.549 0.4804 0.5781 0.5754 0.5394 0.5536 -1.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.64 0.76 0.81 0.74 0.79 0.61 -
P/RPS 4.11 3.26 3.38 4.40 4.80 6.07 7.12 -30.60%
P/EPS 180.30 123.26 161.12 168.01 144.10 108.62 28.60 240.11%
EY 0.55 0.81 0.62 0.60 0.69 0.92 3.50 -70.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 1.01 1.08 0.99 1.05 0.82 8.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 15/11/11 16/08/11 18/05/11 23/02/11 15/11/10 16/08/10 -
Price 0.90 0.74 0.62 0.79 0.81 0.80 0.69 -
P/RPS 5.28 3.77 2.76 4.29 5.25 6.15 8.05 -24.45%
P/EPS 231.81 142.52 131.44 163.86 157.73 109.99 32.35 270.35%
EY 0.43 0.70 0.76 0.61 0.63 0.91 3.09 -73.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.99 0.83 1.05 1.08 1.07 0.93 18.46%

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