[IWCITY] YoY Annualized Quarter 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- 84.27%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 227,600 199,629 125,232 93,877 26,170 16,893 33,837 37.35%
PBT 16,708 24,897 3,870 4,242 15,465 -2,948 1,110 57.06%
Tax -4,093 -3,349 1,080 880 2,169 -229 284 -
NP 12,614 21,548 4,950 5,122 17,634 -3,177 1,394 44.30%
-
NP to SH 12,614 21,548 4,950 5,122 17,634 -3,177 1,394 44.30%
-
Tax Rate 24.50% 13.45% -27.91% -20.74% -14.03% - -25.59% -
Total Cost 214,985 178,081 120,281 88,754 8,536 20,070 32,442 37.01%
-
Net Worth 523,374 523,053 506,318 505,526 494,305 483,219 464,162 2.01%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 523,374 523,053 506,318 505,526 494,305 483,219 464,162 2.01%
NOSH 670,992 670,580 675,090 674,035 667,979 661,944 653,749 0.43%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.54% 10.79% 3.95% 5.46% 67.38% -18.81% 4.12% -
ROE 2.41% 4.12% 0.98% 1.01% 3.57% -0.66% 0.30% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.92 29.77 18.55 13.93 3.92 2.55 5.18 36.74%
EPS 1.88 3.21 0.73 0.76 2.64 -0.48 0.21 44.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.75 0.75 0.74 0.73 0.71 1.57%
Adjusted Per Share Value based on latest NOSH - 662,432
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 24.32 21.33 13.38 10.03 2.80 1.81 3.62 37.32%
EPS 1.35 2.30 0.53 0.55 1.88 -0.34 0.15 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5593 0.5589 0.5411 0.5402 0.5282 0.5164 0.496 2.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.26 0.65 0.64 0.79 0.71 0.45 1.30 -
P/RPS 3.71 2.18 3.45 5.67 18.12 17.63 25.12 -27.27%
P/EPS 67.02 20.23 87.27 103.95 26.89 -93.75 609.38 -30.75%
EY 1.49 4.94 1.15 0.96 3.72 -1.07 0.16 44.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.83 0.85 1.05 0.96 0.62 1.83 -2.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 14/11/12 15/11/11 15/11/10 24/11/09 24/11/08 20/11/07 -
Price 1.29 0.68 0.74 0.80 0.69 0.43 1.14 -
P/RPS 3.80 2.28 3.99 5.74 17.61 16.85 22.03 -25.37%
P/EPS 68.62 21.16 100.91 105.26 26.14 -89.58 534.38 -28.94%
EY 1.46 4.73 0.99 0.95 3.83 -1.12 0.19 40.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.87 0.99 1.07 0.93 0.59 1.61 0.40%

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