[IWCITY] YoY 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- 19.94%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 65,201 46,626 27,827 25,854 5,992 2,130 8,064 41.62%
PBT 6,294 2,150 -153 512 121 -1,885 279 68.01%
Tax -873 57 271 246 330 218 -14 99.00%
NP 5,421 2,207 118 758 451 -1,667 265 65.30%
-
NP to SH 5,421 2,207 118 758 451 -1,667 265 65.30%
-
Tax Rate 13.87% -2.65% - -48.05% -272.73% - 5.02% -
Total Cost 59,780 44,419 27,709 25,096 5,541 3,797 7,799 40.37%
-
Net Worth 522,022 501,590 442,500 509,927 463,885 486,764 470,374 1.74%
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 522,022 501,590 442,500 509,927 463,885 486,764 470,374 1.74%
NOSH 669,259 668,787 590,000 689,090 644,285 666,800 662,500 0.16%
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 8.31% 4.73% 0.42% 2.93% 7.53% -78.26% 3.29% -
ROE 1.04% 0.44% 0.03% 0.15% 0.10% -0.34% 0.06% -
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 9.74 6.97 4.72 3.75 0.93 0.32 1.22 41.32%
EPS 0.81 0.33 0.02 0.11 0.07 -0.25 0.04 65.02%
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 7.08 5.06 3.02 2.81 0.65 0.23 0.88 41.51%
EPS 0.59 0.24 0.01 0.08 0.05 -0.18 0.03 64.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5667 0.5445 0.4804 0.5536 0.5036 0.5284 0.5107 1.74%
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 14.37 10.76 16.11 16.26 82.79 156.53 125.70 -30.31%
P/EPS 172.84 227.27 3,800.00 554.55 1,100.00 -200.00 3,825.00 -40.29%
EY 0.58 0.44 0.03 0.18 0.09 -0.50 0.03 63.75%
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 13.86 10.61 13.15 18.39 76.34 153.40 115.02 -29.69%
P/EPS 166.67 224.24 3,100.00 627.27 1,014.29 -196.00 3,500.00 -39.76%
EY 0.60 0.45 0.03 0.16 0.10 -0.51 0.03 64.67%
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