[IWCITY] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 102.84%
YoY- 131.19%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 82,358 74,652 65,201 30,847 30,857 91,043 46,626 45.97%
PBT 22,084 5,619 6,294 618 -4,850 17,053 2,150 370.52%
Tax -4,883 -1,715 -873 -482 64 -2,663 57 -
NP 17,201 3,904 5,421 136 -4,786 14,390 2,207 291.63%
-
NP to SH 17,201 3,904 5,421 136 -4,786 14,390 2,207 291.63%
-
Tax Rate 22.11% 30.52% 13.87% 77.99% - 15.62% -2.65% -
Total Cost 65,157 70,748 59,780 30,711 35,643 76,653 44,419 29.01%
-
Net Worth 542,132 525,020 522,022 523,599 520,712 522,055 501,590 5.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 542,132 525,020 522,022 523,599 520,712 522,055 501,590 5.30%
NOSH 669,299 673,103 669,259 680,000 676,249 669,302 668,787 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.89% 5.23% 8.31% 0.44% -15.51% 15.81% 4.73% -
ROE 3.17% 0.74% 1.04% 0.03% -0.92% 2.76% 0.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.31 11.09 9.74 4.54 4.56 13.60 6.97 45.95%
EPS 2.57 0.58 0.81 0.02 -0.71 2.15 0.33 291.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.78 0.77 0.77 0.78 0.75 5.24%
Adjusted Per Share Value based on latest NOSH - 680,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.80 7.98 6.97 3.30 3.30 9.73 4.98 46.01%
EPS 1.84 0.42 0.58 0.01 -0.51 1.54 0.24 287.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5793 0.561 0.5578 0.5595 0.5564 0.5579 0.536 5.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.29 1.26 1.40 1.45 0.70 0.65 0.75 -
P/RPS 10.48 11.36 14.37 31.96 15.34 4.78 10.76 -1.73%
P/EPS 50.19 217.24 172.84 7,250.00 -98.91 30.23 227.27 -63.36%
EY 1.99 0.46 0.58 0.01 -1.01 3.31 0.44 172.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.62 1.79 1.88 0.91 0.83 1.00 36.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 21/08/13 16/05/13 20/02/13 14/11/12 15/08/12 -
Price 1.25 1.29 1.35 1.52 0.89 0.68 0.74 -
P/RPS 10.16 11.63 13.86 33.51 19.50 5.00 10.61 -2.84%
P/EPS 48.64 222.41 166.67 7,600.00 -125.75 31.63 224.24 -63.79%
EY 2.06 0.45 0.60 0.01 -0.80 3.16 0.45 174.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.65 1.73 1.97 1.16 0.87 0.99 34.14%

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