[IWCITY] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -116.89%
YoY- -202.35%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 22,326 36,204 30,847 12,052 35,569 13,941 10,214 13.91%
PBT -2,179 921 618 -529 236 503 360 -
Tax 2,439 1,066 -482 93 190 129 85 74.92%
NP 260 1,987 136 -436 426 632 445 -8.56%
-
NP to SH 260 1,987 136 -436 426 632 445 -8.56%
-
Tax Rate - -115.74% 77.99% - -80.51% -25.65% -23.61% -
Total Cost 22,066 34,217 30,711 12,488 35,143 13,309 9,769 14.53%
-
Net Worth 533,000 536,489 523,599 467,142 532,500 519,644 457,714 2.56%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 533,000 536,489 523,599 467,142 532,500 519,644 457,714 2.56%
NOSH 650,000 662,333 680,000 622,857 710,000 702,222 635,714 0.37%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.16% 5.49% 0.44% -3.62% 1.20% 4.53% 4.36% -
ROE 0.05% 0.37% 0.03% -0.09% 0.08% 0.12% 0.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.43 5.47 4.54 1.93 5.01 1.99 1.61 13.42%
EPS 0.04 0.30 0.02 -0.07 0.06 0.09 0.07 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.77 0.75 0.75 0.74 0.72 2.19%
Adjusted Per Share Value based on latest NOSH - 622,857
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.39 3.87 3.30 1.29 3.80 1.49 1.09 13.97%
EPS 0.03 0.21 0.01 -0.05 0.05 0.07 0.05 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5696 0.5733 0.5595 0.4992 0.569 0.5553 0.4891 2.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.25 1.23 1.45 0.79 0.81 0.69 0.39 -
P/RPS 36.39 22.50 31.96 40.83 16.17 34.76 24.27 6.98%
P/EPS 3,125.00 410.00 7,250.00 -1,128.57 1,350.00 766.67 557.14 33.27%
EY 0.03 0.24 0.01 -0.09 0.07 0.13 0.18 -25.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.52 1.88 1.05 1.08 0.93 0.54 18.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 20/05/14 16/05/13 21/05/12 18/05/11 17/05/10 21/05/09 -
Price 1.22 1.34 1.52 0.74 0.79 0.62 0.66 -
P/RPS 35.52 24.51 33.51 38.24 15.77 31.23 41.08 -2.39%
P/EPS 3,050.00 446.67 7,600.00 -1,057.14 1,316.67 688.89 942.86 21.60%
EY 0.03 0.22 0.01 -0.09 0.08 0.15 0.11 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.65 1.97 0.99 1.05 0.84 0.92 8.36%

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