[IWCITY] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -88.45%
YoY- 1361.03%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 33,052 25,491 63,204 36,204 82,358 74,652 65,201 -36.34%
PBT -4,503 8,076 1,691 921 22,084 5,619 6,294 -
Tax 2,241 -3,961 -2,168 1,066 -4,883 -1,715 -873 -
NP -2,262 4,115 -477 1,987 17,201 3,904 5,421 -
-
NP to SH -2,262 4,115 -477 1,987 17,201 3,904 5,421 -
-
Tax Rate - 49.05% 128.21% -115.74% 22.11% 30.52% 13.87% -
Total Cost 35,314 21,376 63,681 34,217 65,157 70,748 59,780 -29.52%
-
Net Worth 545,541 553,163 551,957 536,489 542,132 525,020 522,022 2.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 545,541 553,163 551,957 536,489 542,132 525,020 522,022 2.97%
NOSH 665,294 674,590 681,428 662,333 669,299 673,103 669,259 -0.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -6.84% 16.14% -0.75% 5.49% 20.89% 5.23% 8.31% -
ROE -0.41% 0.74% -0.09% 0.37% 3.17% 0.74% 1.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.97 3.78 9.28 5.47 12.31 11.09 9.74 -36.06%
EPS -0.34 0.61 -0.07 0.30 2.57 0.58 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.81 0.81 0.78 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 662,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.59 2.77 6.86 3.93 8.94 8.10 7.08 -36.33%
EPS -0.25 0.45 -0.05 0.22 1.87 0.42 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5923 0.6005 0.5992 0.5824 0.5886 0.57 0.5667 2.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.27 1.59 1.33 1.23 1.29 1.26 1.40 -
P/RPS 25.56 42.08 14.34 22.50 10.48 11.36 14.37 46.64%
P/EPS -373.53 260.66 -1,900.00 410.00 50.19 217.24 172.84 -
EY -0.27 0.38 -0.05 0.24 1.99 0.46 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.94 1.64 1.52 1.59 1.62 1.79 -9.12%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 13/11/14 20/08/14 20/05/14 19/02/14 14/11/13 21/08/13 -
Price 1.28 1.40 1.66 1.34 1.25 1.29 1.35 -
P/RPS 25.76 37.05 17.90 24.51 10.16 11.63 13.86 50.99%
P/EPS -376.47 229.51 -2,371.43 446.67 48.64 222.41 166.67 -
EY -0.27 0.44 -0.04 0.22 2.06 0.45 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.71 2.05 1.65 1.54 1.65 1.73 -6.64%

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