[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -794.62%
YoY- -339.36%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 32,016 181,636 233,778 53,726 89,304 157,951 166,532 -66.65%
PBT -18,284 23,232 52,402 -11,536 -8,716 6,183 14,250 -
Tax -908 -15,983 -29,457 4,312 9,756 -2,821 -6,750 -73.71%
NP -19,192 7,249 22,945 -7,224 1,040 3,362 7,500 -
-
NP to SH -19,192 7,249 22,945 -7,224 1,040 3,362 7,500 -
-
Tax Rate - 68.80% 56.21% - - 45.63% 47.37% -
Total Cost 51,208 174,387 210,833 60,950 88,264 154,589 159,032 -52.98%
-
Net Worth 546,438 557,099 562,473 541,799 533,000 551,531 549,107 -0.32%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 546,438 557,099 562,473 541,799 533,000 551,531 549,107 -0.32%
NOSH 666,388 671,203 669,610 668,888 650,000 672,600 669,642 -0.32%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -59.95% 3.99% 9.81% -13.45% 1.16% 2.13% 4.50% -
ROE -3.51% 1.30% 4.08% -1.33% 0.20% 0.61% 1.37% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.80 27.06 34.91 8.03 13.74 23.48 24.87 -66.56%
EPS -2.88 1.08 3.43 -1.08 0.16 0.50 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.84 0.81 0.82 0.82 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 667,241
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.48 19.72 25.38 5.83 9.70 17.15 18.08 -66.63%
EPS -2.08 0.79 2.49 -0.78 0.11 0.36 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.6048 0.6106 0.5882 0.5786 0.5988 0.5961 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.785 1.01 0.81 1.06 1.25 1.27 1.59 -
P/RPS 16.34 3.73 2.32 13.20 9.10 5.41 6.39 86.89%
P/EPS -27.26 93.52 23.64 -98.15 781.25 254.08 141.96 -
EY -3.67 1.07 4.23 -1.02 0.13 0.39 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.22 0.96 1.31 1.52 1.55 1.94 -37.41%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 30/11/15 27/08/15 21/05/15 13/02/15 13/11/14 -
Price 0.965 0.78 0.76 0.745 1.22 1.28 1.40 -
P/RPS 20.09 2.88 2.18 9.28 8.88 5.45 5.63 133.33%
P/EPS -33.51 72.22 22.18 -68.98 762.50 256.08 125.00 -
EY -2.98 1.38 4.51 -1.45 0.13 0.39 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.94 0.90 0.92 1.49 1.56 1.71 -21.89%

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