[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 70.25%
YoY- -41.46%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 99,408 36,204 253,058 170,700 96,048 30,847 180,711 -32.93%
PBT 2,611 921 34,614 12,531 6,912 618 16,145 -70.41%
Tax -1,102 1,066 -7,953 -3,070 -1,355 -482 -3,119 -50.11%
NP 1,509 1,987 26,661 9,461 5,557 136 13,026 -76.32%
-
NP to SH 1,509 1,987 26,661 9,461 5,557 136 13,026 -76.32%
-
Tax Rate 42.21% -115.74% 22.98% 24.50% 19.60% 77.99% 19.32% -
Total Cost 97,899 34,217 226,397 161,239 90,491 30,711 167,685 -30.21%
-
Net Worth 531,430 536,489 542,598 523,374 522,224 523,599 523,084 1.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 531,430 536,489 542,598 523,374 522,224 523,599 523,084 1.06%
NOSH 656,086 662,333 669,874 670,992 669,518 680,000 670,621 -1.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.52% 5.49% 10.54% 5.54% 5.79% 0.44% 7.21% -
ROE 0.28% 0.37% 4.91% 1.81% 1.06% 0.03% 2.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.15 5.47 37.78 25.44 14.35 4.54 26.95 -31.95%
EPS 0.23 0.30 3.98 1.41 0.83 0.02 1.94 -75.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 0.78 0.78 0.77 0.78 2.55%
Adjusted Per Share Value based on latest NOSH - 673,103
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.79 3.93 27.47 18.53 10.43 3.35 19.62 -32.94%
EPS 0.16 0.22 2.89 1.03 0.60 0.01 1.41 -76.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5769 0.5824 0.5891 0.5682 0.5669 0.5684 0.5679 1.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.33 1.23 1.29 1.26 1.40 1.45 0.70 -
P/RPS 8.78 22.50 3.41 4.95 9.76 31.96 2.60 125.58%
P/EPS 578.26 410.00 32.41 89.36 168.67 7,250.00 36.04 539.39%
EY 0.17 0.24 3.09 1.12 0.59 0.01 2.77 -84.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.52 1.59 1.62 1.79 1.88 0.90 49.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 -
Price 1.66 1.34 1.25 1.29 1.35 1.52 0.89 -
P/RPS 10.96 24.51 3.31 5.07 9.41 33.51 3.30 123.09%
P/EPS 721.74 446.67 31.41 91.49 162.65 7,600.00 45.82 531.55%
EY 0.14 0.22 3.18 1.09 0.61 0.01 2.18 -84.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.65 1.54 1.65 1.73 1.97 1.14 48.03%

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