[IWCITY] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -41.65%
YoY- -170.89%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 26,156 13,785 76,596 45,960 29,413 8,004 181,636 -72.55%
PBT -55,506 -55,727 -14,918 -12,239 -8,651 -4,571 23,232 -
Tax -802 -697 -1,108 39 38 -227 -15,983 -86.42%
NP -56,308 -56,424 -16,026 -12,200 -8,613 -4,798 7,249 -
-
NP to SH -56,308 -56,424 -16,026 -12,200 -8,613 -4,798 7,249 -
-
Tax Rate - - - - - - 68.80% -
Total Cost 82,464 70,209 92,622 58,160 38,026 12,802 174,387 -39.33%
-
Net Worth 793,844 776,458 60,863,401 596,726 603,646 546,438 557,099 26.65%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 793,844 776,458 60,863,401 596,726 603,646 546,438 557,099 26.65%
NOSH 836,388 808,810 75,140,001 736,699 736,153 666,388 671,203 15.81%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -215.28% -409.31% -20.92% -26.54% -29.28% -59.95% 3.99% -
ROE -7.09% -7.27% -0.03% -2.04% -1.43% -0.88% 1.30% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.20 1.70 0.10 6.24 4.00 1.20 27.06 -75.93%
EPS -6.88 -6.97 -2.28 -0.02 -1.17 -0.72 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.81 0.81 0.82 0.82 0.83 10.96%
Adjusted Per Share Value based on latest NOSH - 736,699
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.80 1.47 8.19 4.91 3.14 0.86 19.41 -72.52%
EPS -6.02 -6.03 -1.71 -1.30 -0.92 -0.51 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8483 0.8297 65.0396 0.6377 0.6451 0.5839 0.5953 26.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.58 2.93 0.805 0.89 0.94 0.785 1.01 -
P/RPS 49.44 171.91 789.70 14.27 23.53 65.36 3.73 460.95%
P/EPS -22.96 -42.00 -3,774.35 -53.74 -80.34 -109.03 93.52 -
EY -4.35 -2.38 -0.03 -1.86 -1.24 -0.92 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 3.05 0.99 1.10 1.15 0.96 1.22 21.32%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 31/05/17 28/02/17 25/11/16 18/08/16 25/05/16 29/02/16 -
Price 1.34 1.67 1.21 0.825 0.985 0.965 0.78 -
P/RPS 41.93 97.98 1,187.00 13.22 24.65 80.34 2.88 497.21%
P/EPS -19.48 -23.94 -5,673.24 -49.82 -84.19 -134.03 72.22 -
EY -5.13 -4.18 -0.02 -2.01 -1.19 -0.75 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.74 1.49 1.02 1.20 1.18 0.94 29.20%

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