[IWCITY] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.03%
YoY- 594.19%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 167,314 144,073 258,415 199,373 89,892 130,600 39,184 27.34%
PBT 18,164 3,085 34,918 14,971 1,901 2,808 11,475 7.94%
Tax -16,385 -1,449 -6,405 -3,024 -180 615 2,915 -
NP 1,779 1,636 28,513 11,947 1,721 3,423 14,390 -29.39%
-
NP to SH 1,779 1,636 28,513 11,947 1,721 3,423 14,390 -29.39%
-
Tax Rate 90.21% 46.97% 18.34% 20.20% 9.47% -21.90% -25.40% -
Total Cost 165,535 142,437 229,902 187,426 88,171 127,177 24,794 37.18%
-
Net Worth 546,438 533,000 536,489 523,599 467,142 532,500 519,644 0.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 546,438 533,000 536,489 523,599 467,142 532,500 519,644 0.84%
NOSH 666,388 650,000 662,333 680,000 622,857 710,000 702,222 -0.86%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.06% 1.14% 11.03% 5.99% 1.91% 2.62% 36.72% -
ROE 0.33% 0.31% 5.31% 2.28% 0.37% 0.64% 2.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.11 22.17 39.02 29.32 14.43 18.39 5.58 28.46%
EPS 0.27 0.25 4.30 1.76 0.28 0.48 2.05 -28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.77 0.75 0.75 0.74 1.72%
Adjusted Per Share Value based on latest NOSH - 680,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.16 15.64 28.05 21.64 9.76 14.18 4.25 27.35%
EPS 0.19 0.18 3.10 1.30 0.19 0.37 1.56 -29.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.5786 0.5824 0.5684 0.5071 0.5781 0.5641 0.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.785 1.25 1.23 1.45 0.79 0.81 0.69 -
P/RPS 3.13 5.64 3.15 4.95 5.47 4.40 12.37 -20.45%
P/EPS 294.05 496.64 28.57 82.53 285.91 168.01 33.67 43.45%
EY 0.34 0.20 3.50 1.21 0.35 0.60 2.97 -30.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.52 1.52 1.88 1.05 1.08 0.93 0.53%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 20/05/14 16/05/13 21/05/12 18/05/11 17/05/10 -
Price 0.965 1.22 1.34 1.52 0.74 0.79 0.62 -
P/RPS 3.84 5.50 3.43 5.18 5.13 4.29 11.11 -16.21%
P/EPS 361.48 484.72 31.13 86.52 267.82 163.86 30.26 51.13%
EY 0.28 0.21 3.21 1.16 0.37 0.61 3.31 -33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.49 1.65 1.97 0.99 1.05 0.84 5.82%

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