[IWCITY] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.9%
YoY- 297.93%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 184,186 85,406 256,418 217,948 108,691 132,573 59,046 20.85%
PBT 17,671 -2,193 30,315 19,115 4,204 2,143 11,866 6.85%
Tax -15,837 436 -7,700 -3,954 -394 640 2,831 -
NP 1,834 -1,757 22,615 15,161 3,810 2,783 14,697 -29.28%
-
NP to SH 1,834 -1,757 22,615 15,161 3,810 2,783 14,697 -29.28%
-
Tax Rate 89.62% - 25.40% 20.69% 9.37% -29.86% -23.86% -
Total Cost 182,352 87,163 233,803 202,787 104,881 129,790 44,349 26.54%
-
Net Worth 601,596 540,465 551,957 522,022 501,590 442,500 509,927 2.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 601,596 540,465 551,957 522,022 501,590 442,500 509,927 2.79%
NOSH 733,653 667,241 681,428 669,259 668,787 590,000 689,090 1.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.00% -2.06% 8.82% 6.96% 3.51% 2.10% 24.89% -
ROE 0.30% -0.33% 4.10% 2.90% 0.76% 0.63% 2.88% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.11 12.80 37.63 32.57 16.25 22.47 8.57 19.60%
EPS 0.25 -0.26 3.32 2.27 0.57 0.47 2.13 -30.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.78 0.75 0.75 0.74 1.72%
Adjusted Per Share Value based on latest NOSH - 669,259
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.68 9.13 27.40 23.29 11.61 14.17 6.31 20.85%
EPS 0.20 -0.19 2.42 1.62 0.41 0.30 1.57 -29.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6429 0.5776 0.5898 0.5578 0.536 0.4729 0.5449 2.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.94 1.06 1.33 1.40 0.75 0.76 0.61 -
P/RPS 3.74 8.28 3.53 4.30 4.61 3.38 7.12 -10.16%
P/EPS 376.03 -402.55 40.08 61.80 131.65 161.12 28.60 53.56%
EY 0.27 -0.25 2.50 1.62 0.76 0.62 3.50 -34.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.64 1.79 1.00 1.01 0.82 5.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 27/08/15 20/08/14 21/08/13 15/08/12 16/08/11 16/08/10 -
Price 0.985 0.745 1.66 1.35 0.74 0.62 0.69 -
P/RPS 3.92 5.82 4.41 4.15 4.55 2.76 8.05 -11.29%
P/EPS 394.03 -282.92 50.02 59.59 129.90 131.44 32.35 51.62%
EY 0.25 -0.35 2.00 1.68 0.77 0.76 3.09 -34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.92 2.05 1.73 0.99 0.83 0.93 4.33%

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