[IWCITY] YoY 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- 3886.03%
YoY- 145.63%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
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 21,409 4,537 63,204 65,201 46,626 27,827 25,854 -3.09%
PBT -4,080 -3,587 1,691 6,294 2,150 -153 512 -
Tax 265 -283 -2,168 -873 57 271 246 1.24%
NP -3,815 -3,870 -477 5,421 2,207 118 758 -
-
NP to SH -3,815 -3,870 -477 5,421 2,207 118 758 -
-
Tax Rate - - 128.21% 13.87% -2.65% - -48.05% -
Total Cost 25,224 8,407 63,681 59,780 44,419 27,709 25,096 0.08%
-
Net Worth 601,596 540,465 551,957 522,022 501,590 442,500 509,927 2.79%
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 601,596 540,465 551,957 522,022 501,590 442,500 509,927 2.79%
NOSH 733,653 667,241 681,428 669,259 668,787 590,000 689,090 1.04%
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 -17.82% -85.30% -0.75% 8.31% 4.73% 0.42% 2.93% -
ROE -0.63% -0.72% -0.09% 1.04% 0.44% 0.03% 0.15% -
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 2.92 0.68 9.28 9.74 6.97 4.72 3.75 -4.08%
EPS -0.52 -0.58 -0.07 0.81 0.33 0.02 0.11 -
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 2.32 0.49 6.86 7.08 5.06 3.02 2.81 -3.14%
EPS -0.41 -0.42 -0.05 0.59 0.24 0.01 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6531 0.5867 0.5992 0.5667 0.5445 0.4804 0.5536 2.79%
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 32.21 155.89 14.34 14.37 10.76 16.11 16.26 12.05%
P/EPS -180.77 -182.76 -1,900.00 172.84 227.27 3,800.00 554.55 -
EY -0.55 -0.55 -0.05 0.58 0.44 0.03 0.18 -
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 33.75 109.56 17.90 13.86 10.61 13.15 18.39 10.63%
P/EPS -189.42 -128.45 -2,371.43 166.67 224.24 3,100.00 627.27 -
EY -0.53 -0.78 -0.04 0.60 0.45 0.03 0.16 -
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