[IWCITY] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 962.68%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,537 22,326 33,052 25,491 63,204 36,204 82,358 -85.59%
PBT -3,587 -2,179 -4,503 8,076 1,691 921 22,084 -
Tax -283 2,439 2,241 -3,961 -2,168 1,066 -4,883 -85.10%
NP -3,870 260 -2,262 4,115 -477 1,987 17,201 -
-
NP to SH -3,870 260 -2,262 4,115 -477 1,987 17,201 -
-
Tax Rate - - - 49.05% 128.21% -115.74% 22.11% -
Total Cost 8,407 22,066 35,314 21,376 63,681 34,217 65,157 -74.56%
-
Net Worth 540,465 533,000 545,541 553,163 551,957 536,489 542,132 -0.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 540,465 533,000 545,541 553,163 551,957 536,489 542,132 -0.20%
NOSH 667,241 650,000 665,294 674,590 681,428 662,333 669,299 -0.20%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -85.30% 1.16% -6.84% 16.14% -0.75% 5.49% 20.89% -
ROE -0.72% 0.05% -0.41% 0.74% -0.09% 0.37% 3.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.68 3.43 4.97 3.78 9.28 5.47 12.31 -85.57%
EPS -0.58 0.04 -0.34 0.61 -0.07 0.30 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.82 0.82 0.81 0.81 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 674,590
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.49 2.42 3.59 2.77 6.86 3.93 8.94 -85.64%
EPS -0.42 0.03 -0.25 0.45 -0.05 0.22 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5867 0.5786 0.5923 0.6005 0.5992 0.5824 0.5886 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.06 1.25 1.27 1.59 1.33 1.23 1.29 -
P/RPS 155.89 36.39 25.56 42.08 14.34 22.50 10.48 507.83%
P/EPS -182.76 3,125.00 -373.53 260.66 -1,900.00 410.00 50.19 -
EY -0.55 0.03 -0.27 0.38 -0.05 0.24 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.52 1.55 1.94 1.64 1.52 1.59 -12.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 13/02/15 13/11/14 20/08/14 20/05/14 19/02/14 -
Price 0.745 1.22 1.28 1.40 1.66 1.34 1.25 -
P/RPS 109.56 35.52 25.76 37.05 17.90 24.51 10.16 390.22%
P/EPS -128.45 3,050.00 -376.47 229.51 -2,371.43 446.67 48.64 -
EY -0.78 0.03 -0.27 0.44 -0.04 0.22 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.49 1.56 1.71 2.05 1.65 1.54 -29.13%

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