[IWCITY] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 9.97%
YoY- 55.13%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 192,096 117,356 126,792 79,590 32,412 23,138 43,550 28.03%
PBT 13,824 3,240 164 2,030 962 -2,984 1,088 52.69%
Tax -2,710 302 688 750 830 -108 450 -
NP 11,114 3,542 852 2,780 1,792 -3,092 1,538 39.00%
-
NP to SH 11,114 3,542 1,088 2,780 1,792 -3,092 1,538 39.00%
-
Tax Rate 19.60% -9.32% -419.51% -36.95% -86.28% - -41.36% -
Total Cost 180,982 113,814 125,940 76,810 30,620 26,230 42,012 27.53%
-
Net Worth 522,224 510,865 510,000 489,809 496,246 490,686 454,991 2.32%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 522,224 510,865 510,000 489,809 496,246 490,686 454,991 2.32%
NOSH 669,518 681,153 680,000 661,904 689,230 672,173 640,833 0.73%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.79% 3.02% 0.67% 3.49% 5.53% -13.36% 3.53% -
ROE 2.13% 0.69% 0.21% 0.57% 0.36% -0.63% 0.34% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.69 17.23 18.65 12.02 4.70 3.44 6.80 27.08%
EPS 1.66 0.52 0.16 0.42 0.26 -0.46 0.24 37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.75 0.74 0.72 0.73 0.71 1.57%
Adjusted Per Share Value based on latest NOSH - 689,090
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.53 12.54 13.55 8.51 3.46 2.47 4.65 28.05%
EPS 1.19 0.38 0.12 0.30 0.19 -0.33 0.16 39.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5581 0.5459 0.545 0.5234 0.5303 0.5244 0.4862 2.32%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.40 0.75 0.76 0.61 0.77 0.50 1.53 -
P/RPS 4.88 4.35 4.08 5.07 16.37 14.53 22.51 -22.47%
P/EPS 84.34 144.23 475.00 145.24 296.15 -108.70 637.50 -28.59%
EY 1.19 0.69 0.21 0.69 0.34 -0.92 0.16 39.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.00 1.01 0.82 1.07 0.68 2.15 -3.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 15/08/12 16/08/11 16/08/10 25/08/09 27/08/08 29/08/07 -
Price 1.35 0.74 0.62 0.69 0.71 0.49 1.40 -
P/RPS 4.71 4.30 3.33 5.74 15.10 14.23 20.60 -21.78%
P/EPS 81.33 142.31 387.50 164.29 273.08 -106.52 583.33 -27.96%
EY 1.23 0.70 0.26 0.61 0.37 -0.94 0.17 39.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.99 0.83 0.93 0.99 0.67 1.97 -2.13%

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