[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 111.35%
YoY- 104.68%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 166,532 198,816 144,816 253,058 227,600 192,096 123,388 22.10%
PBT 14,250 5,222 3,684 34,614 16,708 13,824 2,472 221.15%
Tax -6,750 -2,204 4,264 -7,953 -4,093 -2,710 -1,928 130.39%
NP 7,500 3,018 7,948 26,661 12,614 11,114 544 474.04%
-
NP to SH 7,500 3,018 7,948 26,661 12,614 11,114 544 474.04%
-
Tax Rate 47.37% 42.21% -115.74% 22.98% 24.50% 19.60% 77.99% -
Total Cost 159,032 195,798 136,868 226,397 214,985 180,982 122,844 18.76%
-
Net Worth 549,107 531,430 536,489 542,598 523,374 522,224 523,599 3.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 549,107 531,430 536,489 542,598 523,374 522,224 523,599 3.21%
NOSH 669,642 656,086 662,333 669,874 670,992 669,518 680,000 -1.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.50% 1.52% 5.49% 10.54% 5.54% 5.79% 0.44% -
ROE 1.37% 0.57% 1.48% 4.91% 2.41% 2.13% 0.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.87 30.30 21.86 37.78 33.92 28.69 18.15 23.34%
EPS 1.12 0.46 1.20 3.98 1.88 1.66 0.08 479.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.81 0.78 0.78 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 669,299
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.80 21.25 15.48 27.04 24.32 20.53 13.19 22.09%
EPS 0.80 0.32 0.85 2.85 1.35 1.19 0.06 461.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5868 0.5679 0.5733 0.5798 0.5593 0.5581 0.5595 3.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.59 1.33 1.23 1.29 1.26 1.40 1.45 -
P/RPS 6.39 4.39 5.63 3.41 3.71 4.88 7.99 -13.82%
P/EPS 141.96 289.13 102.50 32.41 67.02 84.34 1,812.50 -81.66%
EY 0.70 0.35 0.98 3.09 1.49 1.19 0.06 413.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.64 1.52 1.59 1.62 1.79 1.88 2.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 16/05/13 -
Price 1.40 1.66 1.34 1.25 1.29 1.35 1.52 -
P/RPS 5.63 5.48 6.13 3.31 3.80 4.71 8.38 -23.27%
P/EPS 125.00 360.87 111.67 31.41 68.62 81.33 1,900.00 -83.67%
EY 0.80 0.28 0.90 3.18 1.46 1.23 0.05 533.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.05 1.65 1.54 1.65 1.73 1.97 -8.99%

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