[IWCITY] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 148.47%
YoY- 234.77%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 295,646 290,202 271,782 276,991 73,338 82,377 76,596 146.67%
PBT 130,707 141,683 84,683 86,866 -60,507 -66,074 -14,918 -
Tax -34,905 -36,293 -36,563 -56,444 -2,264 -1,578 -1,108 903.78%
NP 95,802 105,390 48,120 30,422 -62,771 -67,652 -16,026 -
-
NP to SH 95,802 105,390 48,120 30,422 -62,771 -67,652 -16,026 -
-
Tax Rate 26.70% 25.62% 43.18% 64.98% - - - -
Total Cost 199,844 184,812 223,662 246,569 136,109 150,029 92,622 67.21%
-
Net Worth 812,267 812,267 793,682 793,844 793,844 776,458 596,726 22.89%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 812,267 812,267 793,682 793,844 793,844 776,458 596,726 22.89%
NOSH 837,388 837,388 837,388 837,388 836,388 808,810 736,699 8.94%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 32.40% 36.32% 17.71% 10.98% -85.59% -82.12% -20.92% -
ROE 11.79% 12.97% 6.06% 3.83% -7.91% -8.71% -2.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.31 34.66 33.22 33.85 8.96 10.18 10.40 126.40%
EPS 11.44 12.59 5.88 3.72 -7.67 -8.36 -2.18 -
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 0.96 0.81 12.80%
Adjusted Per Share Value based on latest NOSH - 837,388
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.59 31.01 29.04 29.60 7.84 8.80 8.19 146.55%
EPS 10.24 11.26 5.14 3.25 -6.71 -7.23 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.868 0.868 0.8481 0.8483 0.8483 0.8297 0.6377 22.88%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.52 1.07 1.43 1.26 1.58 2.93 0.805 -
P/RPS 1.47 3.09 4.31 3.72 17.63 28.77 7.74 -67.05%
P/EPS 4.55 8.50 24.32 33.90 -20.60 -35.03 -37.01 -
EY 22.00 11.76 4.11 2.95 -4.85 -2.85 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.10 1.47 1.30 1.63 3.05 0.99 -33.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 11/04/18 30/11/17 24/08/17 31/05/17 28/02/17 -
Price 0.68 0.51 0.895 1.29 1.34 1.67 1.21 -
P/RPS 1.93 1.47 2.69 3.81 14.95 16.40 11.64 -69.91%
P/EPS 5.94 4.05 15.22 34.70 -17.47 -19.97 -55.62 -
EY 16.82 24.68 6.57 2.88 -5.72 -5.01 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.92 1.33 1.38 1.74 1.49 -39.65%

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