[IWCITY] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -133.26%
YoY- -323.54%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,302 33,052 82,358 30,857 19,485 38,564 15,829 -14.22%
PBT -16,070 -4,503 22,084 -4,850 -238 -107 -267 97.90%
Tax 6,111 2,241 -4,883 64 -892 -105 1,244 30.36%
NP -9,959 -2,262 17,201 -4,786 -1,130 -212 977 -
-
NP to SH -9,959 -2,262 17,201 -4,786 -1,130 -212 977 -
-
Tax Rate - - 22.11% - - - - -
Total Cost 16,261 35,314 65,157 35,643 20,615 38,776 14,852 1.52%
-
Net Worth 554,763 545,541 542,132 520,712 498,970 530,000 469,900 2.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 554,763 545,541 542,132 520,712 498,970 530,000 469,900 2.80%
NOSH 668,389 665,294 669,299 676,249 665,294 706,666 635,000 0.85%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -158.03% -6.84% 20.89% -15.51% -5.80% -0.55% 6.17% -
ROE -1.80% -0.41% 3.17% -0.92% -0.23% -0.04% 0.21% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.94 4.97 12.31 4.56 2.93 5.46 2.49 -14.98%
EPS -1.49 -0.34 2.57 -0.71 -0.17 -0.03 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.77 0.75 0.75 0.74 1.93%
Adjusted Per Share Value based on latest NOSH - 676,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.67 3.53 8.80 3.30 2.08 4.12 1.69 -14.28%
EPS -1.06 -0.24 1.84 -0.51 -0.12 -0.02 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5928 0.583 0.5793 0.5564 0.5332 0.5664 0.5021 2.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.01 1.27 1.29 0.70 0.70 0.74 0.68 -
P/RPS 107.12 25.56 10.48 15.34 23.90 13.56 27.28 25.59%
P/EPS -67.79 -373.53 50.19 -98.91 -412.13 -2,466.67 441.97 -
EY -1.48 -0.27 1.99 -1.01 -0.24 -0.04 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.55 1.59 0.91 0.93 0.99 0.92 4.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 13/02/15 19/02/14 20/02/13 21/02/12 23/02/11 24/02/10 -
Price 0.78 1.28 1.25 0.89 0.90 0.81 0.65 -
P/RPS 82.73 25.76 10.16 19.50 30.73 14.84 26.08 21.20%
P/EPS -52.35 -376.47 48.64 -125.75 -529.88 -2,700.00 422.47 -
EY -1.91 -0.27 2.06 -0.80 -0.19 -0.04 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.56 1.54 1.16 1.20 1.08 0.88 1.10%

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