[IWCITY] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -93.23%
YoY- 101.44%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 118,476 91,593 100,042 128,268 271,782 328,472 52,312 72.20%
PBT -8,046 -12,432 -18,964 4,864 84,683 117,705 -111,012 -82.53%
Tax 1,442 1,529 1,712 -1,604 -36,562 -73,308 -1,604 -
NP -6,604 -10,902 -17,252 3,260 48,121 44,397 -112,616 -84.82%
-
NP to SH -6,604 -10,902 -17,252 3,260 48,121 44,397 -112,616 -84.82%
-
Tax Rate - - - 32.98% 43.18% 62.28% - -
Total Cost 125,080 102,495 117,294 125,008 223,661 284,074 164,928 -16.79%
-
Net Worth 812,267 812,267 812,267 812,267 793,682 793,844 793,844 1.53%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 812,267 812,267 812,267 812,267 793,682 793,844 793,844 1.53%
NOSH 837,388 837,388 837,388 837,388 837,388 837,388 836,388 0.07%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -5.57% -11.90% -17.24% 2.54% 17.71% 13.52% -215.28% -
ROE -0.81% -1.34% -2.12% 0.40% 6.06% 5.59% -14.19% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.15 10.94 11.95 15.32 33.22 40.14 6.39 69.64%
EPS -0.79 -1.31 -2.06 0.40 5.88 5.43 -13.76 -85.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.00%
Adjusted Per Share Value based on latest NOSH - 837,388
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.86 9.94 10.86 13.93 29.51 35.66 5.68 72.16%
EPS -0.72 -1.18 -1.87 0.35 5.22 4.82 -12.23 -84.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8818 0.8818 0.8818 0.8616 0.8618 0.8618 1.53%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.42 0.64 0.52 1.07 1.43 1.26 1.58 -
P/RPS 2.97 5.85 4.35 6.99 4.31 3.14 24.72 -75.55%
P/EPS -53.26 -49.16 -25.24 274.85 24.32 23.23 -11.48 177.39%
EY -1.88 -2.03 -3.96 0.36 4.11 4.31 -8.71 -63.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.54 1.10 1.47 1.30 1.63 -58.76%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 29/08/18 31/05/18 11/04/18 30/11/17 24/08/17 -
Price 0.595 0.475 0.68 0.51 0.895 1.29 1.34 -
P/RPS 4.21 4.34 5.69 3.33 2.69 3.21 20.96 -65.60%
P/EPS -75.45 -36.48 -33.01 131.00 15.22 23.78 -9.74 290.04%
EY -1.33 -2.74 -3.03 0.76 6.57 4.21 -10.27 -74.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.70 0.53 0.92 1.33 1.38 -41.88%

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