[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -62.03%
YoY- -72.85%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 89,304 157,951 166,532 198,816 144,816 253,058 227,600 -46.43%
PBT -8,716 6,183 14,250 5,222 3,684 34,614 16,708 -
Tax 9,756 -2,821 -6,750 -2,204 4,264 -7,953 -4,093 -
NP 1,040 3,362 7,500 3,018 7,948 26,661 12,614 -81.08%
-
NP to SH 1,040 3,362 7,500 3,018 7,948 26,661 12,614 -81.08%
-
Tax Rate - 45.63% 47.37% 42.21% -115.74% 22.98% 24.50% -
Total Cost 88,264 154,589 159,032 195,798 136,868 226,397 214,985 -44.79%
-
Net Worth 533,000 551,531 549,107 531,430 536,489 542,598 523,374 1.22%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 533,000 551,531 549,107 531,430 536,489 542,598 523,374 1.22%
NOSH 650,000 672,600 669,642 656,086 662,333 669,874 670,992 -2.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.16% 2.13% 4.50% 1.52% 5.49% 10.54% 5.54% -
ROE 0.20% 0.61% 1.37% 0.57% 1.48% 4.91% 2.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.74 23.48 24.87 30.30 21.86 37.78 33.92 -45.28%
EPS 0.16 0.50 1.12 0.46 1.20 3.98 1.88 -80.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.81 0.81 0.81 0.78 3.39%
Adjusted Per Share Value based on latest NOSH - 681,428
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.70 17.15 18.08 21.58 15.72 27.47 24.71 -46.41%
EPS 0.11 0.36 0.81 0.33 0.86 2.89 1.37 -81.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5786 0.5988 0.5961 0.5769 0.5824 0.5891 0.5682 1.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.25 1.27 1.59 1.33 1.23 1.29 1.26 -
P/RPS 9.10 5.41 6.39 4.39 5.63 3.41 3.71 81.97%
P/EPS 781.25 254.08 141.96 289.13 102.50 32.41 67.02 414.88%
EY 0.13 0.39 0.70 0.35 0.98 3.09 1.49 -80.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.55 1.94 1.64 1.52 1.59 1.62 -4.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 13/02/15 13/11/14 20/08/14 20/05/14 19/02/14 14/11/13 -
Price 1.22 1.28 1.40 1.66 1.34 1.25 1.29 -
P/RPS 8.88 5.45 5.63 5.48 6.13 3.31 3.80 76.18%
P/EPS 762.50 256.08 125.00 360.87 111.67 31.41 68.62 398.68%
EY 0.13 0.39 0.80 0.28 0.90 3.18 1.46 -80.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.56 1.71 2.05 1.65 1.54 1.65 -6.57%

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