[IWCITY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -92.55%
YoY- 1361.03%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 157,951 124,899 99,408 36,204 253,058 170,700 96,048 39.19%
PBT 6,183 10,688 2,611 921 34,614 12,531 6,912 -7.14%
Tax -2,821 -5,063 -1,102 1,066 -7,953 -3,070 -1,355 62.82%
NP 3,362 5,625 1,509 1,987 26,661 9,461 5,557 -28.40%
-
NP to SH 3,362 5,625 1,509 1,987 26,661 9,461 5,557 -28.40%
-
Tax Rate 45.63% 47.37% 42.21% -115.74% 22.98% 24.50% 19.60% -
Total Cost 154,589 119,274 97,899 34,217 226,397 161,239 90,491 42.76%
-
Net Worth 551,531 549,107 531,430 536,489 542,598 523,374 522,224 3.69%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 551,531 549,107 531,430 536,489 542,598 523,374 522,224 3.69%
NOSH 672,600 669,642 656,086 662,333 669,874 670,992 669,518 0.30%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.13% 4.50% 1.52% 5.49% 10.54% 5.54% 5.79% -
ROE 0.61% 1.02% 0.28% 0.37% 4.91% 1.81% 1.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.48 18.65 15.15 5.47 37.78 25.44 14.35 38.73%
EPS 0.50 0.84 0.23 0.30 3.98 1.41 0.83 -28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.81 0.81 0.78 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 662,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.88 13.35 10.62 3.87 27.04 18.24 10.26 39.23%
EPS 0.36 0.60 0.16 0.21 2.85 1.01 0.59 -27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5894 0.5868 0.5679 0.5733 0.5798 0.5593 0.5581 3.69%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.27 1.59 1.33 1.23 1.29 1.26 1.40 -
P/RPS 5.41 8.52 8.78 22.50 3.41 4.95 9.76 -32.44%
P/EPS 254.08 189.29 578.26 410.00 32.41 89.36 168.67 31.30%
EY 0.39 0.53 0.17 0.24 3.09 1.12 0.59 -24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.94 1.64 1.52 1.59 1.62 1.79 -9.12%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 13/11/14 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 -
Price 1.28 1.40 1.66 1.34 1.25 1.29 1.35 -
P/RPS 5.45 7.51 10.96 24.51 3.31 5.07 9.41 -30.44%
P/EPS 256.08 166.67 721.74 446.67 31.41 91.49 162.65 35.22%
EY 0.39 0.60 0.14 0.22 3.18 1.09 0.61 -25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.71 2.05 1.65 1.54 1.65 1.73 -6.64%

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