[IWCITY] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -207.4%
YoY- -107.77%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 167,314 181,636 208,386 85,406 144,073 157,951 207,257 -13.28%
PBT 18,164 20,556 34,801 -2,193 3,085 6,185 32,772 -32.50%
Tax -16,385 -13,719 -19,852 436 -1,449 -2,822 -9,946 39.44%
NP 1,779 6,837 14,949 -1,757 1,636 3,363 22,826 -81.72%
-
NP to SH 1,779 6,837 14,949 -1,757 1,636 3,363 22,826 -81.72%
-
Tax Rate 90.21% 66.74% 57.04% - 46.97% 45.63% 30.35% -
Total Cost 165,535 174,799 193,437 87,163 142,437 154,588 184,431 -6.94%
-
Net Worth 546,438 554,763 562,367 540,465 533,000 545,541 553,163 -0.81%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 546,438 554,763 562,367 540,465 533,000 545,541 553,163 -0.81%
NOSH 666,388 668,389 669,485 667,241 650,000 665,294 674,590 -0.81%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.06% 3.76% 7.17% -2.06% 1.14% 2.13% 11.01% -
ROE 0.33% 1.23% 2.66% -0.33% 0.31% 0.62% 4.13% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.11 27.18 31.13 12.80 22.17 23.74 30.72 -12.56%
EPS 0.27 1.02 2.23 -0.26 0.25 0.51 3.38 -81.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.84 0.81 0.82 0.82 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 667,241
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.88 19.41 22.27 9.13 15.40 16.88 22.15 -13.29%
EPS 0.19 0.73 1.60 -0.19 0.17 0.36 2.44 -81.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.5928 0.601 0.5776 0.5696 0.583 0.5911 -0.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.785 1.01 0.81 1.06 1.25 1.27 1.59 -
P/RPS 3.13 3.72 2.60 8.28 5.64 5.35 5.18 -28.50%
P/EPS 294.05 98.74 36.28 -402.55 496.64 251.24 46.99 239.20%
EY 0.34 1.01 2.76 -0.25 0.20 0.40 2.13 -70.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.22 0.96 1.31 1.52 1.55 1.94 -37.41%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 27/08/15 21/05/15 13/02/15 13/11/14 -
Price 0.965 0.78 0.76 0.745 1.22 1.28 1.40 -
P/RPS 3.84 2.87 2.44 5.82 5.50 5.39 4.56 -10.81%
P/EPS 361.48 76.25 34.04 -282.92 484.72 253.22 41.38 323.60%
EY 0.28 1.31 2.94 -0.35 0.21 0.39 2.42 -76.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.94 0.90 0.92 1.49 1.56 1.71 -21.89%

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