[IWCITY] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -13.3%
YoY- -1273.52%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,454 9,882 7,537 19,648 9,598 59,825 19,174 -68.07%
PBT -10,885 -4,530 -5,776 -11,206 -2,834 22,815 -7,258 30.98%
Tax 1,551 340 0 7,040 -843 -10,157 765 60.12%
NP -9,334 -4,190 -5,776 -4,166 -3,677 12,658 -6,493 27.34%
-
NP to SH -9,334 -4,190 -5,776 -4,166 -3,677 12,658 -6,493 27.34%
-
Tax Rate - - - - - 44.52% - -
Total Cost 12,788 14,072 13,313 23,814 13,275 47,167 25,667 -37.12%
-
Net Worth 759,232 768,164 762,023 795,519 803,893 803,893 795,519 -3.06%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 759,232 768,164 762,023 795,519 803,893 803,893 795,519 -3.06%
NOSH 921,127 921,127 837,388 837,388 837,388 837,388 837,388 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -270.24% -42.40% -76.64% -21.20% -38.31% 21.16% -33.86% -
ROE -1.23% -0.55% -0.76% -0.52% -0.46% 1.57% -0.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.39 1.11 0.90 2.35 1.15 7.14 2.29 -69.24%
EPS -1.05 -0.47 -0.69 -0.50 -0.44 1.51 -0.78 21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.91 0.95 0.96 0.96 0.95 -7.14%
Adjusted Per Share Value based on latest NOSH - 837,388
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.37 1.07 0.82 2.13 1.04 6.49 2.08 -68.33%
EPS -1.01 -0.45 -0.63 -0.45 -0.40 1.37 -0.70 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8242 0.8339 0.8273 0.8636 0.8727 0.8727 0.8636 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.375 0.40 0.465 0.575 0.52 0.58 0.405 -
P/RPS 96.98 36.16 51.66 24.51 45.37 8.12 17.69 210.58%
P/EPS -35.89 -85.27 -67.41 -115.58 -118.42 38.37 -52.23 -22.11%
EY -2.79 -1.17 -1.48 -0.87 -0.84 2.61 -1.91 28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.51 0.61 0.54 0.60 0.43 1.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 30/08/21 31/05/21 29/03/21 25/11/20 26/08/20 25/06/20 -
Price 0.365 0.38 0.41 0.485 0.51 0.58 0.57 -
P/RPS 94.39 34.35 45.55 20.67 44.50 8.12 24.89 142.98%
P/EPS -34.93 -81.01 -59.44 -97.49 -116.15 38.37 -73.51 -39.07%
EY -2.86 -1.23 -1.68 -1.03 -0.86 2.61 -1.36 64.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.45 0.51 0.53 0.60 0.60 -19.89%

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