[IWCITY] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -29.14%
YoY- -74.44%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 253,058 180,711 113,409 108,972 35,457 15,231 27,119 45.04%
PBT 34,614 16,145 2,662 3,075 11,332 -6,798 694 91.74%
Tax -7,953 -3,119 -81 555 2,871 -146 367 -
NP 26,661 13,026 2,581 3,630 14,203 -6,944 1,061 71.05%
-
NP to SH 26,661 13,026 2,581 3,630 14,203 -6,944 1,061 71.05%
-
Tax Rate 22.98% 19.32% 3.04% -18.05% -25.34% - -52.88% -
Total Cost 226,397 167,685 110,828 105,342 21,254 22,175 26,058 43.33%
-
Net Worth 542,598 523,084 496,346 504,166 496,315 483,853 470,818 2.39%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 542,598 523,084 496,346 504,166 496,315 483,853 470,818 2.39%
NOSH 669,874 670,621 661,794 672,222 670,696 672,019 663,125 0.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.54% 7.21% 2.28% 3.33% 40.06% -45.59% 3.91% -
ROE 4.91% 2.49% 0.52% 0.72% 2.86% -1.44% 0.23% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.78 26.95 17.14 16.21 5.29 2.27 4.09 44.80%
EPS 3.98 1.94 0.39 0.54 2.12 -1.04 0.16 70.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.75 0.75 0.74 0.72 0.71 2.21%
Adjusted Per Share Value based on latest NOSH - 706,666
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.47 19.62 12.31 11.83 3.85 1.65 2.94 45.07%
EPS 2.89 1.41 0.28 0.39 1.54 -0.75 0.12 69.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5891 0.5679 0.5388 0.5473 0.5388 0.5253 0.5111 2.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.29 0.70 0.70 0.74 0.68 0.41 1.06 -
P/RPS 3.41 2.60 4.08 4.56 12.86 18.09 25.92 -28.66%
P/EPS 32.41 36.04 179.49 137.04 32.11 -39.68 662.50 -39.49%
EY 3.09 2.77 0.56 0.73 3.11 -2.52 0.15 65.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.90 0.93 0.99 0.92 0.57 1.49 1.08%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 20/02/13 21/02/12 23/02/11 24/02/10 25/02/09 25/02/08 -
Price 1.25 0.89 0.90 0.81 0.65 0.43 0.94 -
P/RPS 3.31 3.30 5.25 5.00 12.30 18.97 22.99 -27.58%
P/EPS 31.41 45.82 230.77 150.00 30.69 -41.61 587.50 -38.59%
EY 3.18 2.18 0.43 0.67 3.26 -2.40 0.17 62.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.14 1.20 1.08 0.88 0.60 1.32 2.60%

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