[IWCITY] YoY TTM 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- 2.13%
YoY- 426.45%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 217,948 108,691 132,573 59,046 19,868 16,913 58,899 24.34%
PBT 19,115 4,204 2,143 11,866 -4,825 -1,342 1,190 58.77%
Tax -3,954 -394 640 2,831 323 88 483 -
NP 15,161 3,810 2,783 14,697 -4,502 -1,254 1,673 44.34%
-
NP to SH 15,161 3,810 2,783 14,697 -4,502 -1,254 1,673 44.34%
-
Tax Rate 20.69% 9.37% -29.86% -23.86% - - -40.59% -
Total Cost 202,787 104,881 129,790 44,349 24,370 18,167 57,226 23.44%
-
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 6.96% 3.51% 2.10% 24.89% -22.66% -7.41% 2.84% -
ROE 2.90% 0.76% 0.63% 2.88% -0.97% -0.26% 0.36% -
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 32.57 16.25 22.47 8.57 3.08 2.54 8.89 24.13%
EPS 2.27 0.57 0.47 2.13 -0.70 -0.19 0.25 44.38%
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 23.29 11.61 14.17 6.31 2.12 1.81 6.29 24.35%
EPS 1.62 0.41 0.30 1.57 -0.48 -0.13 0.18 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5578 0.536 0.4729 0.5449 0.4957 0.5202 0.5027 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 4.30 4.61 3.38 7.12 24.97 19.71 17.21 -20.62%
P/EPS 61.80 131.65 161.12 28.60 -110.20 -265.87 605.87 -31.62%
EY 1.62 0.76 0.62 3.50 -0.91 -0.38 0.17 45.55%
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 4.15 4.55 2.76 8.05 23.02 19.32 15.75 -19.91%
P/EPS 59.59 129.90 131.44 32.35 -101.61 -260.55 554.39 -31.02%
EY 1.68 0.77 0.76 3.09 -0.98 -0.38 0.18 45.05%
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