[IWCITY] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 7.21%
YoY- -3522.63%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 290,202 271,782 276,991 73,338 82,377 76,596 52,261 213.90%
PBT 141,683 84,683 86,866 -60,507 -66,074 -14,918 -30,987 -
Tax -36,293 -36,563 -56,444 -2,264 -1,578 -1,108 8,413 -
NP 105,390 48,120 30,422 -62,771 -67,652 -16,026 -22,574 -
-
NP to SH 105,390 48,120 30,422 -62,771 -67,652 -16,026 -22,574 -
-
Tax Rate 25.62% 43.18% 64.98% - - - - -
Total Cost 184,812 223,662 246,569 136,109 150,029 92,622 74,835 82.80%
-
Net Worth 812,267 793,682 793,844 793,844 776,458 596,726 596,726 22.84%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 812,267 793,682 793,844 793,844 776,458 596,726 596,726 22.84%
NOSH 837,388 837,388 837,388 836,388 808,810 736,699 736,699 8.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 36.32% 17.71% 10.98% -85.59% -82.12% -20.92% -43.19% -
ROE 12.97% 6.06% 3.83% -7.91% -8.71% -2.69% -3.78% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.66 33.22 33.85 8.96 10.18 10.40 7.09 188.32%
EPS 12.59 5.88 3.72 -7.67 -8.36 -2.18 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.97 0.96 0.81 0.81 12.78%
Adjusted Per Share Value based on latest NOSH - 836,388
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.01 29.04 29.60 7.84 8.80 8.19 5.58 214.07%
EPS 11.26 5.14 3.25 -6.71 -7.23 -1.71 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.868 0.8481 0.8483 0.8483 0.8297 0.6377 0.6377 22.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.07 1.43 1.26 1.58 2.93 0.805 0.89 -
P/RPS 3.09 4.31 3.72 17.63 28.77 7.74 12.55 -60.75%
P/EPS 8.50 24.32 33.90 -20.60 -35.03 -37.01 -29.05 -
EY 11.76 4.11 2.95 -4.85 -2.85 -2.70 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.47 1.30 1.63 3.05 0.99 1.10 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 11/04/18 30/11/17 24/08/17 31/05/17 28/02/17 25/11/16 -
Price 0.51 0.895 1.29 1.34 1.67 1.21 0.825 -
P/RPS 1.47 2.69 3.81 14.95 16.40 11.64 11.63 -74.84%
P/EPS 4.05 15.22 34.70 -17.47 -19.97 -55.62 -26.92 -
EY 24.68 6.57 2.88 -5.72 -5.01 -1.80 -3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.92 1.33 1.38 1.74 1.49 1.02 -35.39%

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