[IWCITY] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -154.97%
YoY- -113.15%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,427 30,637 6,302 33,052 82,358 30,857 19,485 4.53%
PBT -3,596 -2,679 -16,070 -4,503 22,084 -4,850 -238 57.16%
Tax 18,418 -1,147 6,111 2,241 -4,883 64 -892 -
NP 14,822 -3,826 -9,959 -2,262 17,201 -4,786 -1,130 -
-
NP to SH 14,822 -3,826 -9,959 -2,262 17,201 -4,786 -1,130 -
-
Tax Rate - - - - 22.11% - - -
Total Cost 10,605 34,463 16,261 35,314 65,157 35,643 20,615 -10.47%
-
Net Worth 793,682 596,726 554,763 545,541 542,132 520,712 498,970 8.03%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 793,682 596,726 554,763 545,541 542,132 520,712 498,970 8.03%
NOSH 837,388 736,699 668,389 665,294 669,299 676,249 665,294 3.90%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 58.29% -12.49% -158.03% -6.84% 20.89% -15.51% -5.80% -
ROE 1.87% -0.64% -1.80% -0.41% 3.17% -0.92% -0.23% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.11 4.16 0.94 4.97 12.31 4.56 2.93 0.99%
EPS 1.81 -0.55 -1.49 -0.34 2.57 -0.71 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.81 0.83 0.82 0.81 0.77 0.75 4.37%
Adjusted Per Share Value based on latest NOSH - 665,294
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.76 3.33 0.68 3.59 8.94 3.35 2.12 4.49%
EPS 1.61 -0.42 -1.08 -0.25 1.87 -0.52 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8616 0.6478 0.6023 0.5923 0.5886 0.5653 0.5417 8.03%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.43 0.805 1.01 1.27 1.29 0.70 0.70 -
P/RPS 46.02 19.36 107.12 25.56 10.48 15.34 23.90 11.52%
P/EPS 78.94 -155.00 -67.79 -373.53 50.19 -98.91 -412.13 -
EY 1.27 -0.65 -1.48 -0.27 1.99 -1.01 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.99 1.22 1.55 1.59 0.91 0.93 7.92%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 11/04/18 28/02/17 29/02/16 13/02/15 19/02/14 20/02/13 21/02/12 -
Price 0.895 1.21 0.78 1.28 1.25 0.89 0.90 -
P/RPS 28.80 29.10 82.73 25.76 10.16 19.50 30.73 -1.07%
P/EPS 49.41 -232.99 -52.35 -376.47 48.64 -125.75 -529.88 -
EY 2.02 -0.43 -1.91 -0.27 2.06 -0.80 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.49 0.94 1.56 1.54 1.16 1.20 -4.32%

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