[IWCITY] YoY Cumulative 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- 3986.03%
YoY- 213.78%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 29,413 26,863 99,408 96,048 58,678 63,396 39,795 -4.90%
PBT -8,651 -5,768 2,611 6,912 1,620 82 1,015 -
Tax 38 2,156 -1,102 -1,355 151 344 375 -31.69%
NP -8,613 -3,612 1,509 5,557 1,771 426 1,390 -
-
NP to SH -8,613 -3,612 1,509 5,557 1,771 544 1,390 -
-
Tax Rate - - 42.21% 19.60% -9.32% -419.51% -36.95% -
Total Cost 38,026 30,475 97,899 90,491 56,907 62,970 38,405 -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 -1.43% -0.67% 0.28% 1.06% 0.35% 0.11% 0.28% -
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 4.00 4.02 15.15 14.35 8.61 9.32 6.01 -6.55%
EPS -1.17 -0.54 0.23 0.83 0.26 0.08 0.21 -
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 3.19 2.92 10.79 10.43 6.37 6.88 4.32 -4.92%
EPS -0.94 -0.39 0.16 0.60 0.19 0.06 0.15 -
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 23.53 26.39 8.78 9.76 8.71 8.15 10.15 15.02%
P/EPS -80.34 -196.30 578.26 168.67 288.46 950.00 290.48 -
EY -1.24 -0.51 0.17 0.59 0.35 0.11 0.34 -
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 24.65 18.55 10.96 9.41 8.59 6.65 11.48 13.56%
P/EPS -84.19 -137.96 721.74 162.65 284.62 775.00 328.57 -
EY -1.19 -0.72 0.14 0.61 0.35 0.13 0.30 -
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