[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -55.17%
YoY- -87.39%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 233,778 53,726 89,304 157,951 166,532 198,816 144,816 37.57%
PBT 52,402 -11,536 -8,716 6,183 14,250 5,222 3,684 486.11%
Tax -29,457 4,312 9,756 -2,821 -6,750 -2,204 4,264 -
NP 22,945 -7,224 1,040 3,362 7,500 3,018 7,948 102.61%
-
NP to SH 22,945 -7,224 1,040 3,362 7,500 3,018 7,948 102.61%
-
Tax Rate 56.21% - - 45.63% 47.37% 42.21% -115.74% -
Total Cost 210,833 60,950 88,264 154,589 159,032 195,798 136,868 33.34%
-
Net Worth 562,473 541,799 533,000 551,531 549,107 531,430 536,489 3.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 562,473 541,799 533,000 551,531 549,107 531,430 536,489 3.20%
NOSH 669,610 668,888 650,000 672,600 669,642 656,086 662,333 0.73%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.81% -13.45% 1.16% 2.13% 4.50% 1.52% 5.49% -
ROE 4.08% -1.33% 0.20% 0.61% 1.37% 0.57% 1.48% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.91 8.03 13.74 23.48 24.87 30.30 21.86 36.58%
EPS 3.43 -1.08 0.16 0.50 1.12 0.46 1.20 101.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.82 0.82 0.82 0.81 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 665,294
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.38 5.83 9.70 17.15 18.08 21.58 15.72 37.58%
EPS 2.49 -0.78 0.11 0.36 0.81 0.33 0.86 103.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6106 0.5882 0.5786 0.5988 0.5961 0.5769 0.5824 3.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.81 1.06 1.25 1.27 1.59 1.33 1.23 -
P/RPS 2.32 13.20 9.10 5.41 6.39 4.39 5.63 -44.59%
P/EPS 23.64 -98.15 781.25 254.08 141.96 289.13 102.50 -62.35%
EY 4.23 -1.02 0.13 0.39 0.70 0.35 0.98 164.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.31 1.52 1.55 1.94 1.64 1.52 -26.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 21/05/15 13/02/15 13/11/14 20/08/14 20/05/14 -
Price 0.76 0.745 1.22 1.28 1.40 1.66 1.34 -
P/RPS 2.18 9.28 8.88 5.45 5.63 5.48 6.13 -49.77%
P/EPS 22.18 -68.98 762.50 256.08 125.00 360.87 111.67 -65.92%
EY 4.51 -1.45 0.13 0.39 0.80 0.28 0.90 192.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 1.49 1.56 1.71 2.05 1.65 -33.21%

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