[IWCITY] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -40.23%
YoY- -87.39%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 175,334 26,863 22,326 157,951 124,899 99,408 36,204 185.97%
PBT 39,302 -5,768 -2,179 6,183 10,688 2,611 921 1118.36%
Tax -22,093 2,156 2,439 -2,821 -5,063 -1,102 1,066 -
NP 17,209 -3,612 260 3,362 5,625 1,509 1,987 321.18%
-
NP to SH 17,209 -3,612 260 3,362 5,625 1,509 1,987 321.18%
-
Tax Rate 56.21% - - 45.63% 47.37% 42.21% -115.74% -
Total Cost 158,125 30,475 22,066 154,589 119,274 97,899 34,217 177.18%
-
Net Worth 562,473 541,799 533,000 551,531 549,107 531,430 536,489 3.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 562,473 541,799 533,000 551,531 549,107 531,430 536,489 3.20%
NOSH 669,610 668,888 650,000 672,600 669,642 656,086 662,333 0.73%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.81% -13.45% 1.16% 2.13% 4.50% 1.52% 5.49% -
ROE 3.06% -0.67% 0.05% 0.61% 1.02% 0.28% 0.37% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.18 4.02 3.43 23.48 18.65 15.15 5.47 183.73%
EPS 2.57 -0.54 0.04 0.50 0.84 0.23 0.30 318.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.82 0.82 0.82 0.81 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 665,294
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.03 2.92 2.42 17.15 13.56 10.79 3.93 185.94%
EPS 1.87 -0.39 0.03 0.36 0.61 0.16 0.22 315.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6106 0.5882 0.5786 0.5988 0.5961 0.5769 0.5824 3.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.81 1.06 1.25 1.27 1.59 1.33 1.23 -
P/RPS 3.09 26.39 36.39 5.41 8.52 8.78 22.50 -73.34%
P/EPS 31.52 -196.30 3,125.00 254.08 189.29 578.26 410.00 -81.89%
EY 3.17 -0.51 0.03 0.39 0.53 0.17 0.24 457.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.31 1.52 1.55 1.94 1.64 1.52 -26.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 21/05/15 13/02/15 13/11/14 20/08/14 20/05/14 -
Price 0.76 0.745 1.22 1.28 1.40 1.66 1.34 -
P/RPS 2.90 18.55 35.52 5.45 7.51 10.96 24.51 -75.86%
P/EPS 29.57 -137.96 3,050.00 256.08 166.67 721.74 446.67 -83.60%
EY 3.38 -0.72 0.03 0.39 0.60 0.14 0.22 516.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 1.49 1.56 1.71 2.05 1.65 -33.21%

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