[IWCITY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -98.96%
YoY- 131.19%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 253,058 170,700 96,048 30,847 180,711 149,722 58,678 164.24%
PBT 34,614 12,531 6,912 618 16,145 18,673 1,620 665.71%
Tax -7,953 -3,070 -1,355 -482 -3,119 -2,512 151 -
NP 26,661 9,461 5,557 136 13,026 16,161 1,771 506.68%
-
NP to SH 26,661 9,461 5,557 136 13,026 16,161 1,771 506.68%
-
Tax Rate 22.98% 24.50% 19.60% 77.99% 19.32% 13.45% -9.32% -
Total Cost 226,397 161,239 90,491 30,711 167,685 133,561 56,907 150.44%
-
Net Worth 542,598 523,374 522,224 523,599 523,084 523,053 510,865 4.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 542,598 523,374 522,224 523,599 523,084 523,053 510,865 4.08%
NOSH 669,874 670,992 669,518 680,000 670,621 670,580 681,153 -1.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.54% 5.54% 5.79% 0.44% 7.21% 10.79% 3.02% -
ROE 4.91% 1.81% 1.06% 0.03% 2.49% 3.09% 0.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.78 25.44 14.35 4.54 26.95 22.33 8.61 167.30%
EPS 3.98 1.41 0.83 0.02 1.94 2.41 0.26 513.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.78 0.77 0.78 0.78 0.75 5.24%
Adjusted Per Share Value based on latest NOSH - 680,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.04 18.24 10.26 3.30 19.31 16.00 6.27 164.24%
EPS 2.85 1.01 0.59 0.01 1.39 1.73 0.19 505.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5798 0.5593 0.5581 0.5595 0.559 0.5589 0.5459 4.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.29 1.26 1.40 1.45 0.70 0.65 0.75 -
P/RPS 3.41 4.95 9.76 31.96 2.60 2.91 8.71 -46.39%
P/EPS 32.41 89.36 168.67 7,250.00 36.04 26.97 288.46 -76.62%
EY 3.09 1.12 0.59 0.01 2.77 3.71 0.35 325.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.62 1.79 1.88 0.90 0.83 1.00 36.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 14/11/12 15/08/12 -
Price 1.25 1.29 1.35 1.52 0.89 0.68 0.74 -
P/RPS 3.31 5.07 9.41 33.51 3.30 3.05 8.59 -46.95%
P/EPS 31.41 91.49 162.65 7,600.00 45.82 28.22 284.62 -76.90%
EY 3.18 1.09 0.61 0.01 2.18 3.54 0.35 333.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.65 1.73 1.97 1.14 0.87 0.99 34.14%

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