[IWCITY] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -124.01%
YoY- -108.8%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 22,326 33,052 25,491 63,204 36,204 82,358 74,652 -55.31%
PBT -2,179 -4,503 8,076 1,691 921 22,084 5,619 -
Tax 2,439 2,241 -3,961 -2,168 1,066 -4,883 -1,715 -
NP 260 -2,262 4,115 -477 1,987 17,201 3,904 -83.59%
-
NP to SH 260 -2,262 4,115 -477 1,987 17,201 3,904 -83.59%
-
Tax Rate - - 49.05% 128.21% -115.74% 22.11% 30.52% -
Total Cost 22,066 35,314 21,376 63,681 34,217 65,157 70,748 -54.04%
-
Net Worth 533,000 545,541 553,163 551,957 536,489 542,132 525,020 1.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 533,000 545,541 553,163 551,957 536,489 542,132 525,020 1.01%
NOSH 650,000 665,294 674,590 681,428 662,333 669,299 673,103 -2.30%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.16% -6.84% 16.14% -0.75% 5.49% 20.89% 5.23% -
ROE 0.05% -0.41% 0.74% -0.09% 0.37% 3.17% 0.74% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.43 4.97 3.78 9.28 5.47 12.31 11.09 -54.29%
EPS 0.04 -0.34 0.61 -0.07 0.30 2.57 0.58 -83.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.81 0.81 0.81 0.78 3.39%
Adjusted Per Share Value based on latest NOSH - 681,428
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.39 3.53 2.72 6.75 3.87 8.80 7.98 -55.26%
EPS 0.03 -0.24 0.44 -0.05 0.21 1.84 0.42 -82.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5696 0.583 0.5911 0.5898 0.5733 0.5793 0.561 1.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.25 1.27 1.59 1.33 1.23 1.29 1.26 -
P/RPS 36.39 25.56 42.08 14.34 22.50 10.48 11.36 117.45%
P/EPS 3,125.00 -373.53 260.66 -1,900.00 410.00 50.19 217.24 492.44%
EY 0.03 -0.27 0.38 -0.05 0.24 1.99 0.46 -83.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.55 1.94 1.64 1.52 1.59 1.62 -4.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 13/02/15 13/11/14 20/08/14 20/05/14 19/02/14 14/11/13 -
Price 1.22 1.28 1.40 1.66 1.34 1.25 1.29 -
P/RPS 35.52 25.76 37.05 17.90 24.51 10.16 11.63 110.64%
P/EPS 3,050.00 -376.47 229.51 -2,371.43 446.67 48.64 222.41 473.83%
EY 0.03 -0.27 0.44 -0.04 0.22 2.06 0.45 -83.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.56 1.71 2.05 1.65 1.54 1.65 -6.57%

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