[IWCITY] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 111.35%
YoY- 104.68%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 76,596 181,636 157,951 253,058 180,711 113,409 108,972 -5.70%
PBT -14,918 23,232 6,183 34,614 16,145 2,662 3,075 -
Tax -1,108 -15,983 -2,821 -7,953 -3,119 -81 555 -
NP -16,026 7,249 3,362 26,661 13,026 2,581 3,630 -
-
NP to SH -16,026 7,249 3,362 26,661 13,026 2,581 3,630 -
-
Tax Rate - 68.80% 45.63% 22.98% 19.32% 3.04% -18.05% -
Total Cost 92,622 174,387 154,589 226,397 167,685 110,828 105,342 -2.12%
-
Net Worth 60,863,401 557,099 551,531 542,598 523,084 496,346 504,166 122.15%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 60,863,401 557,099 551,531 542,598 523,084 496,346 504,166 122.15%
NOSH 75,140,001 671,203 672,600 669,874 670,621 661,794 672,222 119.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -20.92% 3.99% 2.13% 10.54% 7.21% 2.28% 3.33% -
ROE -0.03% 1.30% 0.61% 4.91% 2.49% 0.52% 0.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.10 27.06 23.48 37.78 26.95 17.14 16.21 -57.14%
EPS -2.28 1.08 0.50 3.98 1.94 0.39 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.82 0.81 0.78 0.75 0.75 1.28%
Adjusted Per Share Value based on latest NOSH - 669,299
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.32 19.72 17.15 27.47 19.62 12.31 11.83 -5.69%
EPS -1.74 0.79 0.36 2.89 1.41 0.28 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 66.0749 0.6048 0.5988 0.5891 0.5679 0.5388 0.5473 122.15%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.805 1.01 1.27 1.29 0.70 0.70 0.74 -
P/RPS 789.70 3.73 5.41 3.41 2.60 4.08 4.56 135.90%
P/EPS -3,774.35 93.52 254.08 32.41 36.04 179.49 137.04 -
EY -0.03 1.07 0.39 3.09 2.77 0.56 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.22 1.55 1.59 0.90 0.93 0.99 0.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 13/02/15 19/02/14 20/02/13 21/02/12 23/02/11 -
Price 1.21 0.78 1.28 1.25 0.89 0.90 0.81 -
P/RPS 1,187.00 2.88 5.45 3.31 3.30 5.25 5.00 148.62%
P/EPS -5,673.24 72.22 256.08 31.41 45.82 230.77 150.00 -
EY -0.02 1.38 0.39 3.18 2.18 0.43 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.94 1.56 1.54 1.14 1.20 1.08 5.50%

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