[IWCITY] YoY Annualized 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- -95.82%
YoY- 131.19%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 32,016 89,304 144,816 123,388 48,208 142,276 55,764 -8.82%
PBT -18,284 -8,716 3,684 2,472 -2,116 944 2,012 -
Tax -908 9,756 4,264 -1,928 372 760 516 -
NP -19,192 1,040 7,948 544 -1,744 1,704 2,528 -
-
NP to SH -19,192 1,040 7,948 544 -1,744 1,704 2,528 -
-
Tax Rate - - -115.74% 77.99% - -80.51% -25.65% -
Total Cost 51,208 88,264 136,868 122,844 49,952 140,572 53,236 -0.64%
-
Net Worth 546,438 533,000 536,489 523,599 467,142 532,500 519,644 0.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 546,438 533,000 536,489 523,599 467,142 532,500 519,644 0.84%
NOSH 666,388 650,000 662,333 680,000 622,857 710,000 702,222 -0.86%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -59.95% 1.16% 5.49% 0.44% -3.62% 1.20% 4.53% -
ROE -3.51% 0.20% 1.48% 0.10% -0.37% 0.32% 0.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.80 13.74 21.86 18.15 7.74 20.04 7.94 -8.03%
EPS -2.88 0.16 1.20 0.08 -0.28 0.24 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.77 0.75 0.75 0.74 1.72%
Adjusted Per Share Value based on latest NOSH - 680,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.42 9.54 15.48 13.19 5.15 15.20 5.96 -8.83%
EPS -2.05 0.11 0.85 0.06 -0.19 0.18 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.5696 0.5733 0.5595 0.4992 0.569 0.5553 0.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.785 1.25 1.23 1.45 0.79 0.81 0.69 -
P/RPS 16.34 9.10 5.63 7.99 10.21 4.04 8.69 11.08%
P/EPS -27.26 781.25 102.50 1,812.50 -282.14 337.50 191.67 -
EY -3.67 0.13 0.98 0.06 -0.35 0.30 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.52 1.52 1.88 1.05 1.08 0.93 0.53%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 20/05/14 16/05/13 21/05/12 18/05/11 17/05/10 -
Price 0.965 1.22 1.34 1.52 0.74 0.79 0.62 -
P/RPS 20.09 8.88 6.13 8.38 9.56 3.94 7.81 17.03%
P/EPS -33.51 762.50 111.67 1,900.00 -264.29 329.17 172.22 -
EY -2.98 0.13 0.90 0.05 -0.38 0.30 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.49 1.65 1.97 0.99 1.05 0.84 5.82%

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