[IWCITY] YoY TTM 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- -69.16%
YoY- -68.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 52,261 208,386 207,257 201,557 169,206 132,488 86,237 -8.00%
PBT -30,987 34,801 32,772 7,681 18,436 2,797 2,915 -
Tax 8,413 -19,852 -9,946 -3,006 -3,405 704 1,903 28.08%
NP -22,574 14,949 22,826 4,675 15,031 3,501 4,818 -
-
NP to SH -22,574 14,949 22,826 4,675 15,031 3,501 4,818 -
-
Tax Rate - 57.04% 30.35% 39.14% 18.47% -25.17% -65.28% -
Total Cost 74,835 193,437 184,431 196,882 154,175 128,987 81,419 -1.39%
-
Net Worth 596,726 562,367 553,163 525,020 522,055 505,691 496,824 3.09%
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 596,726 562,367 553,163 525,020 522,055 505,691 496,824 3.09%
NOSH 736,699 669,485 674,590 673,103 669,302 674,255 662,432 1.78%
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 -43.19% 7.17% 11.01% 2.32% 8.88% 2.64% 5.59% -
ROE -3.78% 2.66% 4.13% 0.89% 2.88% 0.69% 0.97% -
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 7.09 31.13 30.72 29.94 25.28 19.65 13.02 -9.62%
EPS -3.06 2.23 3.38 0.69 2.25 0.52 0.73 -
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 5.67 22.62 22.50 21.88 18.37 14.38 9.36 -8.00%
EPS -2.45 1.62 2.48 0.51 1.63 0.38 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6478 0.6105 0.6005 0.57 0.5668 0.549 0.5394 3.09%
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 12.55 2.60 5.18 4.21 2.57 3.26 6.07 12.85%
P/EPS -29.05 36.28 46.99 181.41 28.94 123.26 108.62 -
EY -3.44 2.76 2.13 0.55 3.46 0.81 0.92 -
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 11.63 2.44 4.56 4.31 2.69 3.77 6.15 11.19%
P/EPS -26.92 34.04 41.38 185.73 30.28 142.52 109.99 -
EY -3.71 2.94 2.42 0.54 3.30 0.70 0.91 -
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