[IWCITY] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 26.82%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 121,216 105,208 92,359 32,170 18,133 21,379 24,346 192.43%
PBT -19,762 -20,546 -23,616 -22,756 -32,147 -30,614 -31,196 -26.30%
Tax -8,593 -8,591 -8,588 1,378 2,934 3,272 3,267 -
NP -28,355 -29,137 -32,204 -21,378 -29,213 -27,342 -27,929 1.01%
-
NP to SH -28,355 -29,137 -32,204 -21,378 -29,213 -27,342 -27,929 1.01%
-
Tax Rate - - - - - - - -
Total Cost 149,571 134,345 124,563 53,548 47,346 48,721 52,275 101.93%
-
Net Worth 736,902 746,113 746,113 764,536 764,536 773,747 750,300 -1.19%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 736,902 746,113 746,113 764,536 764,536 773,747 750,300 -1.19%
NOSH 921,127 921,127 921,127 921,127 921,127 921,127 921,127 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -23.39% -27.69% -34.87% -66.45% -161.10% -127.89% -114.72% -
ROE -3.85% -3.91% -4.32% -2.80% -3.82% -3.53% -3.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.16 11.42 10.03 3.49 1.97 2.32 2.73 186.18%
EPS -3.08 -3.16 -3.50 -2.32 -3.17 -2.97 -3.13 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.81 0.83 0.83 0.84 0.84 -3.20%
Adjusted Per Share Value based on latest NOSH - 921,127
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.95 11.24 9.87 3.44 1.94 2.28 2.60 192.51%
EPS -3.03 -3.11 -3.44 -2.28 -3.12 -2.92 -2.98 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7875 0.7973 0.7973 0.817 0.817 0.8268 0.8018 -1.19%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.325 0.42 0.27 0.255 0.31 0.335 0.32 -
P/RPS 2.47 3.68 2.69 7.30 15.75 14.43 11.74 -64.72%
P/EPS -10.56 -13.28 -7.72 -10.99 -9.77 -11.29 -10.23 2.14%
EY -9.47 -7.53 -12.95 -9.10 -10.23 -8.86 -9.77 -2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.33 0.31 0.37 0.40 0.38 5.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 24/11/22 26/08/22 25/05/22 25/02/22 -
Price 0.765 0.33 0.355 0.28 0.32 0.31 0.335 -
P/RPS 5.81 2.89 3.54 8.02 16.26 13.36 12.29 -39.39%
P/EPS -24.85 -10.43 -10.15 -12.06 -10.09 -10.44 -10.71 75.53%
EY -4.02 -9.59 -9.85 -8.29 -9.91 -9.58 -9.33 -43.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.41 0.44 0.34 0.39 0.37 0.40 79.54%

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