[IWCITY] YoY Cumulative 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- 119.94%
YoY- 55.13%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 96,048 58,678 63,396 39,795 16,206 11,569 21,775 28.03%
PBT 6,912 1,620 82 1,015 481 -1,492 544 52.69%
Tax -1,355 151 344 375 415 -54 225 -
NP 5,557 1,771 426 1,390 896 -1,546 769 39.00%
-
NP to SH 5,557 1,771 544 1,390 896 -1,546 769 39.00%
-
Tax Rate 19.60% -9.32% -419.51% -36.95% -86.28% - -41.36% -
Total Cost 90,491 56,907 62,970 38,405 15,310 13,115 21,006 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 1.06% 0.35% 0.11% 0.28% 0.18% -0.32% 0.17% -
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 14.35 8.61 9.32 6.01 2.35 1.72 3.40 27.09%
EPS 0.83 0.26 0.08 0.21 0.13 -0.23 0.12 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 10.26 6.27 6.77 4.25 1.73 1.24 2.33 27.99%
EPS 0.59 0.19 0.06 0.15 0.10 -0.17 0.08 39.47%
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 9.76 8.71 8.15 10.15 32.75 29.05 45.03 -22.47%
P/EPS 168.67 288.46 950.00 290.48 592.31 -217.39 1,275.00 -28.59%
EY 0.59 0.35 0.11 0.34 0.17 -0.46 0.08 39.47%
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 9.41 8.59 6.65 11.48 30.20 28.47 41.20 -21.79%
P/EPS 162.65 284.62 775.00 328.57 546.15 -213.04 1,166.67 -27.96%
EY 0.61 0.35 0.13 0.30 0.18 -0.47 0.09 37.52%
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