[IWCITY] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 470.31%
YoY- 134.39%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 76,596 181,636 157,951 253,058 180,578 113,409 108,972 -5.70%
PBT -14,918 20,556 6,185 34,615 13,824 2,666 3,075 -
Tax -1,108 -13,719 -2,822 -7,953 -2,449 -83 554 -
NP -16,026 6,837 3,363 26,662 11,375 2,583 3,629 -
-
NP to SH -16,026 6,837 3,363 26,662 11,375 2,583 3,629 -
-
Tax Rate - 66.74% 45.63% 22.98% 17.72% 3.11% -18.02% -
Total Cost 92,622 174,799 154,588 226,396 169,203 110,826 105,343 -2.12%
-
Net Worth 596,726 554,763 545,541 542,132 520,712 498,970 530,000 1.99%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 596,726 554,763 545,541 542,132 520,712 498,970 530,000 1.99%
NOSH 736,699 668,389 665,294 669,299 676,249 665,294 706,666 0.69%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -20.92% 3.76% 2.13% 10.54% 6.30% 2.28% 3.33% -
ROE -2.69% 1.23% 0.62% 4.92% 2.18% 0.52% 0.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.40 27.18 23.74 37.81 26.70 17.05 15.42 -6.34%
EPS -2.18 1.02 0.51 3.98 1.68 0.39 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.82 0.81 0.77 0.75 0.75 1.28%
Adjusted Per Share Value based on latest NOSH - 669,299
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.19 19.41 16.88 27.04 19.30 12.12 11.64 -5.68%
EPS -1.71 0.73 0.36 2.85 1.22 0.28 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6377 0.5928 0.583 0.5793 0.5564 0.5332 0.5664 1.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.805 1.01 1.27 1.29 0.70 0.70 0.74 -
P/RPS 7.74 3.72 5.35 3.41 2.62 4.11 4.80 8.28%
P/EPS -37.01 98.74 251.24 32.38 41.62 180.30 144.10 -
EY -2.70 1.01 0.40 3.09 2.40 0.55 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.22 1.55 1.59 0.91 0.93 0.99 0.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 13/02/15 19/02/14 20/02/13 21/02/12 23/02/11 -
Price 1.21 0.78 1.28 1.25 0.89 0.90 0.81 -
P/RPS 11.64 2.87 5.39 3.31 3.33 5.28 5.25 14.17%
P/EPS -55.62 76.25 253.22 31.38 52.91 231.81 157.73 -
EY -1.80 1.31 0.39 3.19 1.89 0.43 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.94 1.56 1.54 1.16 1.20 1.08 5.50%

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