[IWCITY] YoY 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- 223.35%
YoY- -80.12%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 74,652 91,043 30,528 30,613 3,422 1,101 3,603 65.65%
PBT 5,619 17,053 2,821 2,167 11,118 -719 289 63.90%
Tax -1,715 -2,663 348 284 1,212 -118 -13 125.45%
NP 3,904 14,390 3,169 2,451 12,330 -837 276 55.45%
-
NP to SH 3,904 14,390 3,169 2,451 12,330 -837 276 55.45%
-
Tax Rate 30.52% 15.62% -12.34% -13.11% -10.90% - 4.50% -
Total Cost 70,748 76,653 27,359 28,162 -8,908 1,938 3,327 66.36%
-
Net Worth 525,020 522,055 505,691 496,824 495,880 470,007 489,899 1.15%
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 525,020 522,055 505,691 496,824 495,880 470,007 489,899 1.15%
NOSH 673,103 669,302 674,255 662,432 670,108 643,846 690,000 -0.41%
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 5.23% 15.81% 10.38% 8.01% 360.32% -76.02% 7.66% -
ROE 0.74% 2.76% 0.63% 0.49% 2.49% -0.18% 0.06% -
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 11.09 13.60 4.53 4.62 0.51 0.17 0.52 66.45%
EPS 0.58 2.15 0.47 0.37 1.84 -0.13 0.04 56.09%
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 7.98 9.73 3.26 3.27 0.37 0.12 0.39 65.30%
EPS 0.42 1.54 0.34 0.26 1.32 -0.09 0.03 55.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.5579 0.5404 0.5309 0.5299 0.5023 0.5235 1.15%
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 11.36 4.78 14.14 17.09 139.03 263.15 248.96 -40.19%
P/EPS 217.24 30.23 136.17 213.51 38.59 -346.15 3,250.00 -36.26%
EY 0.46 3.31 0.73 0.47 2.59 -0.29 0.03 57.55%
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 11.63 5.00 16.34 17.31 135.12 251.46 218.32 -38.63%
P/EPS 222.41 31.63 157.45 216.22 37.50 -330.77 2,850.00 -34.60%
EY 0.45 3.16 0.64 0.46 2.67 -0.30 0.04 49.63%
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