[IWCITY] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1943.01%
YoY- 213.78%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 58,826 53,726 198,816 192,096 117,356 126,792 79,590 -4.90%
PBT -17,302 -11,536 5,222 13,824 3,240 164 2,030 -
Tax 76 4,312 -2,204 -2,710 302 688 750 -31.69%
NP -17,226 -7,224 3,018 11,114 3,542 852 2,780 -
-
NP to SH -17,226 -7,224 3,018 11,114 3,542 1,088 2,780 -
-
Tax Rate - - 42.21% 19.60% -9.32% -419.51% -36.95% -
Total Cost 76,052 60,950 195,798 180,982 113,814 125,940 76,810 -0.16%
-
Net Worth 603,646 541,799 531,430 522,224 510,865 510,000 489,809 3.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 603,646 541,799 531,430 522,224 510,865 510,000 489,809 3.54%
NOSH 736,153 668,888 656,086 669,518 681,153 680,000 661,904 1.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -29.28% -13.45% 1.52% 5.79% 3.02% 0.67% 3.49% -
ROE -2.85% -1.33% 0.57% 2.13% 0.69% 0.21% 0.57% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.99 8.03 30.30 28.69 17.23 18.65 12.02 -6.57%
EPS -2.34 -1.08 0.46 1.66 0.52 0.16 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.78 0.75 0.75 0.74 1.72%
Adjusted Per Share Value based on latest NOSH - 669,259
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.39 5.83 21.58 20.85 12.74 13.76 8.64 -4.89%
EPS -1.87 -0.78 0.33 1.21 0.38 0.12 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.5882 0.5769 0.5669 0.5546 0.5537 0.5317 3.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.94 1.06 1.33 1.40 0.75 0.76 0.61 -
P/RPS 11.76 13.20 4.39 4.88 4.35 4.08 5.07 15.03%
P/EPS -40.17 -98.15 289.13 84.34 144.23 475.00 145.24 -
EY -2.49 -1.02 0.35 1.19 0.69 0.21 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.64 1.79 1.00 1.01 0.82 5.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 27/08/15 20/08/14 21/08/13 15/08/12 16/08/11 16/08/10 -
Price 0.985 0.745 1.66 1.35 0.74 0.62 0.69 -
P/RPS 12.33 9.28 5.48 4.71 4.30 3.33 5.74 13.57%
P/EPS -42.09 -68.98 360.87 81.33 142.31 387.50 164.29 -
EY -2.38 -1.45 0.28 1.23 0.70 0.26 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.92 2.05 1.73 0.99 0.83 0.93 4.33%

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