[IWCITY] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -51.35%
YoY- -94.26%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 181,636 208,386 85,406 144,073 157,951 207,257 256,418 -20.48%
PBT 20,556 34,801 -2,193 3,085 6,185 32,772 30,315 -22.76%
Tax -13,719 -19,852 436 -1,449 -2,822 -9,946 -7,700 46.81%
NP 6,837 14,949 -1,757 1,636 3,363 22,826 22,615 -54.85%
-
NP to SH 6,837 14,949 -1,757 1,636 3,363 22,826 22,615 -54.85%
-
Tax Rate 66.74% 57.04% - 46.97% 45.63% 30.35% 25.40% -
Total Cost 174,799 193,437 87,163 142,437 154,588 184,431 233,803 -17.58%
-
Net Worth 554,763 562,367 540,465 533,000 545,541 553,163 551,957 0.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 554,763 562,367 540,465 533,000 545,541 553,163 551,957 0.33%
NOSH 668,389 669,485 667,241 650,000 665,294 674,590 681,428 -1.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.76% 7.17% -2.06% 1.14% 2.13% 11.01% 8.82% -
ROE 1.23% 2.66% -0.33% 0.31% 0.62% 4.13% 4.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.18 31.13 12.80 22.17 23.74 30.72 37.63 -19.44%
EPS 1.02 2.23 -0.26 0.25 0.51 3.38 3.32 -54.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.81 0.82 0.82 0.82 0.81 1.63%
Adjusted Per Share Value based on latest NOSH - 650,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.72 22.62 9.27 15.64 17.15 22.50 27.84 -20.48%
EPS 0.74 1.62 -0.19 0.18 0.37 2.48 2.46 -55.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.6105 0.5867 0.5786 0.5923 0.6005 0.5992 0.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.01 0.81 1.06 1.25 1.27 1.59 1.33 -
P/RPS 3.72 2.60 8.28 5.64 5.35 5.18 3.53 3.54%
P/EPS 98.74 36.28 -402.55 496.64 251.24 46.99 40.08 82.10%
EY 1.01 2.76 -0.25 0.20 0.40 2.13 2.50 -45.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.96 1.31 1.52 1.55 1.94 1.64 -17.85%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 21/05/15 13/02/15 13/11/14 20/08/14 -
Price 0.78 0.76 0.745 1.22 1.28 1.40 1.66 -
P/RPS 2.87 2.44 5.82 5.50 5.39 4.56 4.41 -24.84%
P/EPS 76.25 34.04 -282.92 484.72 253.22 41.38 50.02 32.35%
EY 1.31 2.94 -0.35 0.21 0.39 2.42 2.00 -24.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 0.92 1.49 1.56 1.71 2.05 -40.45%

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