[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -68.41%
YoY- 115.62%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 61,280 58,826 32,016 181,636 233,778 53,726 89,304 -22.14%
PBT -16,318 -17,302 -18,284 23,232 52,402 -11,536 -8,716 51.72%
Tax 52 76 -908 -15,983 -29,457 4,312 9,756 -96.91%
NP -16,266 -17,226 -19,192 7,249 22,945 -7,224 1,040 -
-
NP to SH -16,266 -17,226 -19,192 7,249 22,945 -7,224 1,040 -
-
Tax Rate - - - 68.80% 56.21% - - -
Total Cost 77,546 76,052 51,208 174,387 210,833 60,950 88,264 -8.24%
-
Net Worth 596,726 603,646 546,438 557,099 562,473 541,799 533,000 7.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 596,726 603,646 546,438 557,099 562,473 541,799 533,000 7.79%
NOSH 736,699 736,153 666,388 671,203 669,610 668,888 650,000 8.68%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -26.54% -29.28% -59.95% 3.99% 9.81% -13.45% 1.16% -
ROE -2.73% -2.85% -3.51% 1.30% 4.08% -1.33% 0.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.32 7.99 4.80 27.06 34.91 8.03 13.74 -28.36%
EPS -0.03 -2.34 -2.88 1.08 3.43 -1.08 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.82 0.83 0.84 0.81 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 668,389
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.65 6.39 3.48 19.72 25.38 5.83 9.70 -22.19%
EPS -1.77 -1.87 -2.08 0.79 2.49 -0.78 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6478 0.6553 0.5932 0.6048 0.6106 0.5882 0.5786 7.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.89 0.94 0.785 1.01 0.81 1.06 1.25 -
P/RPS 10.70 11.76 16.34 3.73 2.32 13.20 9.10 11.36%
P/EPS -40.31 -40.17 -27.26 93.52 23.64 -98.15 781.25 -
EY -2.48 -2.49 -3.67 1.07 4.23 -1.02 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 0.96 1.22 0.96 1.31 1.52 -19.34%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 18/08/16 25/05/16 29/02/16 30/11/15 27/08/15 21/05/15 -
Price 0.825 0.985 0.965 0.78 0.76 0.745 1.22 -
P/RPS 9.92 12.33 20.09 2.88 2.18 9.28 8.88 7.64%
P/EPS -37.36 -42.09 -33.51 72.22 22.18 -68.98 762.50 -
EY -2.68 -2.38 -2.98 1.38 4.51 -1.45 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.20 1.18 0.94 0.90 0.92 1.49 -22.27%

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