[IWCITY] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 1.48%
YoY- -321.08%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 328,472 52,312 55,140 76,596 61,280 58,826 32,016 371.48%
PBT 117,705 -111,012 -222,908 -14,918 -16,318 -17,302 -18,284 -
Tax -73,308 -1,604 -2,788 -1,108 52 76 -908 1763.01%
NP 44,397 -112,616 -225,696 -16,026 -16,266 -17,226 -19,192 -
-
NP to SH 44,397 -112,616 -225,696 -16,026 -16,266 -17,226 -19,192 -
-
Tax Rate 62.28% - - - - - - -
Total Cost 284,074 164,928 280,836 92,622 77,546 76,052 51,208 213.04%
-
Net Worth 793,844 793,844 776,458 60,863,401 596,726 603,646 546,438 28.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 793,844 793,844 776,458 60,863,401 596,726 603,646 546,438 28.24%
NOSH 837,388 836,388 808,810 75,140,001 736,699 736,153 666,388 16.43%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.52% -215.28% -409.31% -20.92% -26.54% -29.28% -59.95% -
ROE 5.59% -14.19% -29.07% -0.03% -2.73% -2.85% -3.51% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 40.14 6.39 6.82 0.10 8.32 7.99 4.80 311.46%
EPS 5.43 -13.76 -27.88 -2.28 -0.03 -2.34 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.96 0.81 0.81 0.82 0.82 11.83%
Adjusted Per Share Value based on latest NOSH - 736,699
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.10 5.59 5.89 8.19 6.55 6.29 3.42 371.59%
EPS 4.74 -12.03 -24.12 -1.71 -1.74 -1.84 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8483 0.8483 0.8297 65.0396 0.6377 0.6451 0.5839 28.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.26 1.58 2.93 0.805 0.89 0.94 0.785 -
P/RPS 3.14 24.72 42.98 789.70 10.70 11.76 16.34 -66.66%
P/EPS 23.23 -11.48 -10.50 -3,774.35 -40.31 -40.17 -27.26 -
EY 4.31 -8.71 -9.52 -0.03 -2.48 -2.49 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.63 3.05 0.99 1.10 1.15 0.96 22.37%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 31/05/17 28/02/17 25/11/16 18/08/16 25/05/16 -
Price 1.29 1.34 1.67 1.21 0.825 0.985 0.965 -
P/RPS 3.21 20.96 24.50 1,187.00 9.92 12.33 20.09 -70.52%
P/EPS 23.78 -9.74 -5.98 -5,673.24 -37.36 -42.09 -33.51 -
EY 4.21 -10.27 -16.71 -0.02 -2.68 -2.38 -2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 1.74 1.49 1.02 1.20 1.18 8.29%

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