[IWCITY] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -92.27%
YoY- -86.91%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 181,636 175,334 26,863 22,326 157,951 124,899 99,408 49.29%
PBT 23,232 39,302 -5,768 -2,179 6,183 10,688 2,611 327.68%
Tax -15,983 -22,093 2,156 2,439 -2,821 -5,063 -1,102 491.83%
NP 7,249 17,209 -3,612 260 3,362 5,625 1,509 183.89%
-
NP to SH 7,249 17,209 -3,612 260 3,362 5,625 1,509 183.89%
-
Tax Rate 68.80% 56.21% - - 45.63% 47.37% 42.21% -
Total Cost 174,387 158,125 30,475 22,066 154,589 119,274 97,899 46.79%
-
Net Worth 557,099 562,473 541,799 533,000 551,531 549,107 531,430 3.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 557,099 562,473 541,799 533,000 551,531 549,107 531,430 3.18%
NOSH 671,203 669,610 668,888 650,000 672,600 669,642 656,086 1.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.99% 9.81% -13.45% 1.16% 2.13% 4.50% 1.52% -
ROE 1.30% 3.06% -0.67% 0.05% 0.61% 1.02% 0.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.06 26.18 4.02 3.43 23.48 18.65 15.15 47.05%
EPS 1.08 2.57 -0.54 0.04 0.50 0.84 0.23 179.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.81 0.82 0.82 0.82 0.81 1.63%
Adjusted Per Share Value based on latest NOSH - 650,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.41 18.74 2.87 2.39 16.88 13.35 10.62 49.32%
EPS 0.77 1.84 -0.39 0.03 0.36 0.60 0.16 184.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5953 0.6011 0.579 0.5696 0.5894 0.5868 0.5679 3.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.01 0.81 1.06 1.25 1.27 1.59 1.33 -
P/RPS 3.73 3.09 26.39 36.39 5.41 8.52 8.78 -43.39%
P/EPS 93.52 31.52 -196.30 3,125.00 254.08 189.29 578.26 -70.21%
EY 1.07 3.17 -0.51 0.03 0.39 0.53 0.17 239.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.96 1.31 1.52 1.55 1.94 1.64 -17.85%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 21/05/15 13/02/15 13/11/14 20/08/14 -
Price 0.78 0.76 0.745 1.22 1.28 1.40 1.66 -
P/RPS 2.88 2.90 18.55 35.52 5.45 7.51 10.96 -58.87%
P/EPS 72.22 29.57 -137.96 3,050.00 256.08 166.67 721.74 -78.35%
EY 1.38 3.38 -0.72 0.03 0.39 0.60 0.14 357.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.92 1.49 1.56 1.71 2.05 -40.45%

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