[IWCITY] YoY Cumulative 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- 176.4%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 170,700 149,722 93,924 70,408 19,628 12,670 25,378 37.35%
PBT 12,531 18,673 2,903 3,182 11,599 -2,211 833 57.05%
Tax -3,070 -2,512 810 660 1,627 -172 213 -
NP 9,461 16,161 3,713 3,842 13,226 -2,383 1,046 44.29%
-
NP to SH 9,461 16,161 3,713 3,842 13,226 -2,383 1,046 44.29%
-
Tax Rate 24.50% 13.45% -27.90% -20.74% -14.03% - -25.57% -
Total Cost 161,239 133,561 90,211 66,566 6,402 15,053 24,332 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 670,992 670,580 675,090 674,035 667,979 661,944 653,750 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 1.81% 3.09% 0.73% 0.76% 2.68% -0.49% 0.23% -
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 25.44 22.33 13.91 10.45 2.94 1.91 3.88 36.76%
EPS 1.41 2.41 0.55 0.57 1.98 -0.36 0.16 43.67%
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 18.53 16.25 10.20 7.64 2.13 1.38 2.76 37.30%
EPS 1.03 1.75 0.40 0.42 1.44 -0.26 0.11 45.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5682 0.5678 0.5497 0.5488 0.5366 0.5246 0.5039 2.01%
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 4.95 2.91 4.60 7.56 24.16 23.51 33.49 -27.26%
P/EPS 89.36 26.97 116.36 138.60 35.86 -125.00 812.50 -30.75%
EY 1.12 3.71 0.86 0.72 2.79 -0.80 0.12 45.05%
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 5.07 3.05 5.32 7.66 23.48 22.47 29.37 -25.36%
P/EPS 91.49 28.22 134.55 140.35 34.85 -119.44 712.50 -28.94%
EY 1.09 3.54 0.74 0.71 2.87 -0.84 0.14 40.73%
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