[IWCITY] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 950.83%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 184,186 167,314 181,636 208,386 85,406 144,073 157,951 10.79%
PBT 17,671 18,164 20,556 34,801 -2,193 3,085 6,185 101.47%
Tax -15,837 -16,385 -13,719 -19,852 436 -1,449 -2,822 216.13%
NP 1,834 1,779 6,837 14,949 -1,757 1,636 3,363 -33.27%
-
NP to SH 1,834 1,779 6,837 14,949 -1,757 1,636 3,363 -33.27%
-
Tax Rate 89.62% 90.21% 66.74% 57.04% - 46.97% 45.63% -
Total Cost 182,352 165,535 174,799 193,437 87,163 142,437 154,588 11.65%
-
Net Worth 601,596 546,438 554,763 562,367 540,465 533,000 545,541 6.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 601,596 546,438 554,763 562,367 540,465 533,000 545,541 6.74%
NOSH 733,653 666,388 668,389 669,485 667,241 650,000 665,294 6.74%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.00% 1.06% 3.76% 7.17% -2.06% 1.14% 2.13% -
ROE 0.30% 0.33% 1.23% 2.66% -0.33% 0.31% 0.62% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.11 25.11 27.18 31.13 12.80 22.17 23.74 3.81%
EPS 0.25 0.27 1.02 2.23 -0.26 0.25 0.51 -37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.83 0.84 0.81 0.82 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 669,485
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.00 18.16 19.72 22.62 9.27 15.64 17.15 10.80%
EPS 0.20 0.19 0.74 1.62 -0.19 0.18 0.37 -33.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6531 0.5932 0.6023 0.6105 0.5867 0.5786 0.5923 6.73%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.94 0.785 1.01 0.81 1.06 1.25 1.27 -
P/RPS 3.74 3.13 3.72 2.60 8.28 5.64 5.35 -21.25%
P/EPS 376.03 294.05 98.74 36.28 -402.55 496.64 251.24 30.87%
EY 0.27 0.34 1.01 2.76 -0.25 0.20 0.40 -23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.96 1.22 0.96 1.31 1.52 1.55 -18.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 25/05/16 29/02/16 30/11/15 27/08/15 21/05/15 13/02/15 -
Price 0.985 0.965 0.78 0.76 0.745 1.22 1.28 -
P/RPS 3.92 3.84 2.87 2.44 5.82 5.50 5.39 -19.14%
P/EPS 394.03 361.48 76.25 34.04 -282.92 484.72 253.22 34.31%
EY 0.25 0.28 1.31 2.94 -0.35 0.21 0.39 -25.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.18 0.94 0.90 0.92 1.49 1.56 -16.06%

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