[IWCITY] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2585.59%
YoY- 29.29%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 25,491 74,652 91,043 30,528 30,613 3,422 1,101 68.78%
PBT 8,076 5,619 17,053 2,821 2,167 11,118 -719 -
Tax -3,961 -1,715 -2,663 348 284 1,212 -118 79.55%
NP 4,115 3,904 14,390 3,169 2,451 12,330 -837 -
-
NP to SH 4,115 3,904 14,390 3,169 2,451 12,330 -837 -
-
Tax Rate 49.05% 30.52% 15.62% -12.34% -13.11% -10.90% - -
Total Cost 21,376 70,748 76,653 27,359 28,162 -8,908 1,938 49.17%
-
Net Worth 553,163 525,020 522,055 505,691 496,824 495,880 470,007 2.75%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 553,163 525,020 522,055 505,691 496,824 495,880 470,007 2.75%
NOSH 674,590 673,103 669,302 674,255 662,432 670,108 643,846 0.78%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.14% 5.23% 15.81% 10.38% 8.01% 360.32% -76.02% -
ROE 0.74% 0.74% 2.76% 0.63% 0.49% 2.49% -0.18% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.78 11.09 13.60 4.53 4.62 0.51 0.17 67.65%
EPS 0.61 0.58 2.15 0.47 0.37 1.84 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.78 0.75 0.75 0.74 0.73 1.95%
Adjusted Per Share Value based on latest NOSH - 674,255
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.77 8.10 9.88 3.31 3.32 0.37 0.12 68.69%
EPS 0.45 0.42 1.56 0.34 0.27 1.34 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6005 0.57 0.5668 0.549 0.5394 0.5383 0.5103 2.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.59 1.26 0.65 0.64 0.79 0.71 0.45 -
P/RPS 42.08 11.36 4.78 14.14 17.09 139.03 263.15 -26.31%
P/EPS 260.66 217.24 30.23 136.17 213.51 38.59 -346.15 -
EY 0.38 0.46 3.31 0.73 0.47 2.59 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.62 0.83 0.85 1.05 0.96 0.62 20.92%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 13/11/14 14/11/13 14/11/12 15/11/11 15/11/10 24/11/09 24/11/08 -
Price 1.40 1.29 0.68 0.74 0.80 0.69 0.43 -
P/RPS 37.05 11.63 5.00 16.34 17.31 135.12 251.46 -27.31%
P/EPS 229.51 222.41 31.63 157.45 216.22 37.50 -330.77 -
EY 0.44 0.45 3.16 0.64 0.46 2.67 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.65 0.87 0.99 1.07 0.93 0.59 19.39%

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