[IWCITY] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3886.03%
YoY- 145.63%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,204 82,358 74,652 65,201 30,847 30,857 91,043 -45.95%
PBT 921 22,084 5,619 6,294 618 -4,850 17,053 -85.73%
Tax 1,066 -4,883 -1,715 -873 -482 64 -2,663 -
NP 1,987 17,201 3,904 5,421 136 -4,786 14,390 -73.31%
-
NP to SH 1,987 17,201 3,904 5,421 136 -4,786 14,390 -73.31%
-
Tax Rate -115.74% 22.11% 30.52% 13.87% 77.99% - 15.62% -
Total Cost 34,217 65,157 70,748 59,780 30,711 35,643 76,653 -41.62%
-
Net Worth 536,489 542,132 525,020 522,022 523,599 520,712 522,055 1.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 536,489 542,132 525,020 522,022 523,599 520,712 522,055 1.83%
NOSH 662,333 669,299 673,103 669,259 680,000 676,249 669,302 -0.69%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.49% 20.89% 5.23% 8.31% 0.44% -15.51% 15.81% -
ROE 0.37% 3.17% 0.74% 1.04% 0.03% -0.92% 2.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.47 12.31 11.09 9.74 4.54 4.56 13.60 -45.54%
EPS 0.30 2.57 0.58 0.81 0.02 -0.71 2.15 -73.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.78 0.78 0.77 0.77 0.78 2.55%
Adjusted Per Share Value based on latest NOSH - 669,259
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.87 8.80 7.98 6.97 3.30 3.30 9.73 -45.94%
EPS 0.21 1.84 0.42 0.58 0.01 -0.51 1.54 -73.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5793 0.561 0.5578 0.5595 0.5564 0.5579 1.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.23 1.29 1.26 1.40 1.45 0.70 0.65 -
P/RPS 22.50 10.48 11.36 14.37 31.96 15.34 4.78 181.13%
P/EPS 410.00 50.19 217.24 172.84 7,250.00 -98.91 30.23 469.62%
EY 0.24 1.99 0.46 0.58 0.01 -1.01 3.31 -82.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.59 1.62 1.79 1.88 0.91 0.83 49.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 14/11/12 -
Price 1.34 1.25 1.29 1.35 1.52 0.89 0.68 -
P/RPS 24.51 10.16 11.63 13.86 33.51 19.50 5.00 188.84%
P/EPS 446.67 48.64 222.41 166.67 7,600.00 -125.75 31.63 485.18%
EY 0.22 2.06 0.45 0.60 0.01 -0.80 3.16 -83.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.54 1.65 1.73 1.97 1.16 0.87 53.27%

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