[IWCITY] YoY Annualized Quarter 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- -53.06%
YoY- -32.59%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 144,816 123,388 48,208 142,276 55,764 40,856 37,756 25.10%
PBT 3,684 2,472 -2,116 944 2,012 1,440 1,572 15.24%
Tax 4,264 -1,928 372 760 516 340 -1,088 -
NP 7,948 544 -1,744 1,704 2,528 1,780 484 59.39%
-
NP to SH 7,948 544 -1,744 1,704 2,528 1,780 484 59.39%
-
Tax Rate -115.74% 77.99% - -80.51% -25.65% -23.61% 69.21% -
Total Cost 136,868 122,844 49,952 140,572 53,236 39,076 37,272 24.19%
-
Net Worth 536,489 523,599 467,142 532,500 519,644 457,714 429,549 3.77%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 536,489 523,599 467,142 532,500 519,644 457,714 429,549 3.77%
NOSH 662,333 680,000 622,857 710,000 702,222 635,714 605,000 1.51%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.49% 0.44% -3.62% 1.20% 4.53% 4.36% 1.28% -
ROE 1.48% 0.10% -0.37% 0.32% 0.49% 0.39% 0.11% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 21.86 18.15 7.74 20.04 7.94 6.43 6.24 23.22%
EPS 1.20 0.08 -0.28 0.24 0.36 0.28 0.08 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.75 0.74 0.72 0.71 2.21%
Adjusted Per Share Value based on latest NOSH - 710,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.48 13.19 5.15 15.20 5.96 4.37 4.03 25.13%
EPS 0.85 0.06 -0.19 0.18 0.27 0.19 0.05 60.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5595 0.4992 0.569 0.5553 0.4891 0.459 3.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.23 1.45 0.79 0.81 0.69 0.39 0.77 -
P/RPS 5.63 7.99 10.21 4.04 8.69 6.07 12.34 -12.25%
P/EPS 102.50 1,812.50 -282.14 337.50 191.67 139.29 962.50 -31.14%
EY 0.98 0.06 -0.35 0.30 0.52 0.72 0.10 46.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.88 1.05 1.08 0.93 0.54 1.08 5.85%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 16/05/13 21/05/12 18/05/11 17/05/10 21/05/09 21/05/08 -
Price 1.34 1.52 0.74 0.79 0.62 0.66 0.71 -
P/RPS 6.13 8.38 9.56 3.94 7.81 10.27 11.38 -9.79%
P/EPS 111.67 1,900.00 -264.29 329.17 172.22 235.71 887.50 -29.20%
EY 0.90 0.05 -0.38 0.30 0.58 0.42 0.11 41.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.97 0.99 1.05 0.84 0.92 1.00 8.70%

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