[IWCITY] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.94%
YoY- 138.66%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 157,951 207,257 256,418 258,415 253,058 201,557 217,948 -19.27%
PBT 6,185 32,772 30,315 34,918 34,615 7,681 19,115 -52.77%
Tax -2,822 -9,946 -7,700 -6,405 -7,953 -3,006 -3,954 -20.08%
NP 3,363 22,826 22,615 28,513 26,662 4,675 15,161 -63.25%
-
NP to SH 3,363 22,826 22,615 28,513 26,662 4,675 15,161 -63.25%
-
Tax Rate 45.63% 30.35% 25.40% 18.34% 22.98% 39.14% 20.69% -
Total Cost 154,588 184,431 233,803 229,902 226,396 196,882 202,787 -16.50%
-
Net Worth 545,541 553,163 551,957 536,489 542,132 525,020 522,022 2.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 545,541 553,163 551,957 536,489 542,132 525,020 522,022 2.97%
NOSH 665,294 674,590 681,428 662,333 669,299 673,103 669,259 -0.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.13% 11.01% 8.82% 11.03% 10.54% 2.32% 6.96% -
ROE 0.62% 4.13% 4.10% 5.31% 4.92% 0.89% 2.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.74 30.72 37.63 39.02 37.81 29.94 32.57 -18.96%
EPS 0.51 3.38 3.32 4.30 3.98 0.69 2.27 -62.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.81 0.81 0.78 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 662,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.15 22.50 27.84 28.05 27.47 21.88 23.66 -19.26%
EPS 0.37 2.48 2.46 3.10 2.89 0.51 1.65 -62.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5923 0.6005 0.5992 0.5824 0.5886 0.57 0.5667 2.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.27 1.59 1.33 1.23 1.29 1.26 1.40 -
P/RPS 5.35 5.18 3.53 3.15 3.41 4.21 4.30 15.63%
P/EPS 251.24 46.99 40.08 28.57 32.38 181.41 61.80 154.07%
EY 0.40 2.13 2.50 3.50 3.09 0.55 1.62 -60.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.94 1.64 1.52 1.59 1.62 1.79 -9.12%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 13/11/14 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 -
Price 1.28 1.40 1.66 1.34 1.25 1.29 1.35 -
P/RPS 5.39 4.56 4.41 3.43 3.31 4.31 4.15 18.98%
P/EPS 253.22 41.38 50.02 31.13 31.38 185.73 59.59 161.66%
EY 0.39 2.42 2.00 3.21 3.19 0.54 1.68 -62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.71 2.05 1.65 1.54 1.65 1.73 -6.64%

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