[IWCITY] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 70.25%
YoY- -41.46%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 45,960 175,334 124,899 170,700 149,722 93,924 70,408 -6.85%
PBT -12,239 39,302 10,688 12,531 18,673 2,903 3,182 -
Tax 39 -22,093 -5,063 -3,070 -2,512 810 660 -37.56%
NP -12,200 17,209 5,625 9,461 16,161 3,713 3,842 -
-
NP to SH -12,200 17,209 5,625 9,461 16,161 3,713 3,842 -
-
Tax Rate - 56.21% 47.37% 24.50% 13.45% -27.90% -20.74% -
Total Cost 58,160 158,125 119,274 161,239 133,561 90,211 66,566 -2.22%
-
Net Worth 596,726 562,473 549,107 523,374 523,053 506,318 505,526 2.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 596,726 562,473 549,107 523,374 523,053 506,318 505,526 2.80%
NOSH 736,699 669,610 669,642 670,992 670,580 675,090 674,035 1.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -26.54% 9.81% 4.50% 5.54% 10.79% 3.95% 5.46% -
ROE -2.04% 3.06% 1.02% 1.81% 3.09% 0.73% 0.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.24 26.18 18.65 25.44 22.33 13.91 10.45 -8.22%
EPS -0.02 2.57 0.84 1.41 2.41 0.55 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.84 0.82 0.78 0.78 0.75 0.75 1.28%
Adjusted Per Share Value based on latest NOSH - 673,103
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.99 19.03 13.56 18.53 16.25 10.20 7.64 -6.84%
EPS -1.32 1.87 0.61 1.03 1.75 0.40 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6478 0.6106 0.5961 0.5682 0.5678 0.5497 0.5488 2.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.89 0.81 1.59 1.26 0.65 0.64 0.79 -
P/RPS 14.27 3.09 8.52 4.95 2.91 4.60 7.56 11.15%
P/EPS -53.74 31.52 189.29 89.36 26.97 116.36 138.60 -
EY -1.86 3.17 0.53 1.12 3.71 0.86 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 1.94 1.62 0.83 0.85 1.05 0.77%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 30/11/15 13/11/14 14/11/13 14/11/12 15/11/11 15/11/10 -
Price 0.825 0.76 1.40 1.29 0.68 0.74 0.80 -
P/RPS 13.22 2.90 7.51 5.07 3.05 5.32 7.66 9.51%
P/EPS -49.82 29.57 166.67 91.49 28.22 134.55 140.35 -
EY -2.01 3.38 0.60 1.09 3.54 0.74 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 1.71 1.65 0.87 0.99 1.07 -0.79%

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