[IWCITY] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.98%
YoY- -72.87%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 63,204 36,204 82,358 74,652 65,201 30,847 30,857 61.49%
PBT 1,691 921 22,084 5,619 6,294 618 -4,850 -
Tax -2,168 1,066 -4,883 -1,715 -873 -482 64 -
NP -477 1,987 17,201 3,904 5,421 136 -4,786 -78.59%
-
NP to SH -477 1,987 17,201 3,904 5,421 136 -4,786 -78.59%
-
Tax Rate 128.21% -115.74% 22.11% 30.52% 13.87% 77.99% - -
Total Cost 63,681 34,217 65,157 70,748 59,780 30,711 35,643 47.39%
-
Net Worth 551,957 536,489 542,132 525,020 522,022 523,599 520,712 3.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 551,957 536,489 542,132 525,020 522,022 523,599 520,712 3.97%
NOSH 681,428 662,333 669,299 673,103 669,259 680,000 676,249 0.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.75% 5.49% 20.89% 5.23% 8.31% 0.44% -15.51% -
ROE -0.09% 0.37% 3.17% 0.74% 1.04% 0.03% -0.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.28 5.47 12.31 11.09 9.74 4.54 4.56 60.80%
EPS -0.07 0.30 2.57 0.58 0.81 0.02 -0.71 -78.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 0.78 0.78 0.77 0.77 3.44%
Adjusted Per Share Value based on latest NOSH - 673,103
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.86 3.93 8.94 8.10 7.08 3.35 3.35 61.46%
EPS -0.05 0.22 1.87 0.42 0.59 0.01 -0.52 -79.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5992 0.5824 0.5886 0.57 0.5667 0.5684 0.5653 3.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.33 1.23 1.29 1.26 1.40 1.45 0.70 -
P/RPS 14.34 22.50 10.48 11.36 14.37 31.96 15.34 -4.40%
P/EPS -1,900.00 410.00 50.19 217.24 172.84 7,250.00 -98.91 621.15%
EY -0.05 0.24 1.99 0.46 0.58 0.01 -1.01 -86.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.52 1.59 1.62 1.79 1.88 0.91 48.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 -
Price 1.66 1.34 1.25 1.29 1.35 1.52 0.89 -
P/RPS 17.90 24.51 10.16 11.63 13.86 33.51 19.50 -5.56%
P/EPS -2,371.43 446.67 48.64 222.41 166.67 7,600.00 -125.75 612.31%
EY -0.04 0.22 2.06 0.45 0.60 0.01 -0.80 -86.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.65 1.54 1.65 1.73 1.97 1.16 46.32%

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