[IWCITY] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 340.6%
YoY- 459.4%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 25,491 63,204 36,204 82,358 74,652 65,201 30,847 -11.92%
PBT 8,076 1,691 921 22,084 5,619 6,294 618 453.93%
Tax -3,961 -2,168 1,066 -4,883 -1,715 -873 -482 306.70%
NP 4,115 -477 1,987 17,201 3,904 5,421 136 868.99%
-
NP to SH 4,115 -477 1,987 17,201 3,904 5,421 136 868.99%
-
Tax Rate 49.05% 128.21% -115.74% 22.11% 30.52% 13.87% 77.99% -
Total Cost 21,376 63,681 34,217 65,157 70,748 59,780 30,711 -21.44%
-
Net Worth 553,163 551,957 536,489 542,132 525,020 522,022 523,599 3.72%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 553,163 551,957 536,489 542,132 525,020 522,022 523,599 3.72%
NOSH 674,590 681,428 662,333 669,299 673,103 669,259 680,000 -0.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.14% -0.75% 5.49% 20.89% 5.23% 8.31% 0.44% -
ROE 0.74% -0.09% 0.37% 3.17% 0.74% 1.04% 0.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.78 9.28 5.47 12.31 11.09 9.74 4.54 -11.48%
EPS 0.61 -0.07 0.30 2.57 0.58 0.81 0.02 874.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.81 0.78 0.78 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 669,299
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.77 6.86 3.93 8.94 8.10 7.08 3.35 -11.89%
EPS 0.45 -0.05 0.22 1.87 0.42 0.59 0.01 1162.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6005 0.5992 0.5824 0.5886 0.57 0.5667 0.5684 3.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.59 1.33 1.23 1.29 1.26 1.40 1.45 -
P/RPS 42.08 14.34 22.50 10.48 11.36 14.37 31.96 20.10%
P/EPS 260.66 -1,900.00 410.00 50.19 217.24 172.84 7,250.00 -89.08%
EY 0.38 -0.05 0.24 1.99 0.46 0.58 0.01 1027.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.64 1.52 1.59 1.62 1.79 1.88 2.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 16/05/13 -
Price 1.40 1.66 1.34 1.25 1.29 1.35 1.52 -
P/RPS 37.05 17.90 24.51 10.16 11.63 13.86 33.51 6.91%
P/EPS 229.51 -2,371.43 446.67 48.64 222.41 166.67 7,600.00 -90.28%
EY 0.44 -0.04 0.22 2.06 0.45 0.60 0.01 1143.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.05 1.65 1.54 1.65 1.73 1.97 -8.99%

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