[IWCITY] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 29.01%
YoY- -334.4%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 276,991 73,338 82,377 76,596 52,261 184,186 167,314 39.90%
PBT 86,866 -60,507 -66,074 -14,918 -30,987 17,671 18,164 183.58%
Tax -56,444 -2,264 -1,578 -1,108 8,413 -15,837 -16,385 127.92%
NP 30,422 -62,771 -67,652 -16,026 -22,574 1,834 1,779 562.60%
-
NP to SH 30,422 -62,771 -67,652 -16,026 -22,574 1,834 1,779 562.60%
-
Tax Rate 64.98% - - - - 89.62% 90.21% -
Total Cost 246,569 136,109 150,029 92,622 74,835 182,352 165,535 30.39%
-
Net Worth 793,844 793,844 776,458 596,726 596,726 601,596 546,438 28.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 793,844 793,844 776,458 596,726 596,726 601,596 546,438 28.24%
NOSH 837,388 836,388 808,810 736,699 736,699 733,653 666,388 16.43%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.98% -85.59% -82.12% -20.92% -43.19% 1.00% 1.06% -
ROE 3.83% -7.91% -8.71% -2.69% -3.78% 0.30% 0.33% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 33.85 8.96 10.18 10.40 7.09 25.11 25.11 22.01%
EPS 3.72 -7.67 -8.36 -2.18 -3.06 0.25 0.27 473.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.96 0.81 0.81 0.82 0.82 11.83%
Adjusted Per Share Value based on latest NOSH - 736,699
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.60 7.84 8.80 8.19 5.58 19.68 17.88 39.89%
EPS 3.25 -6.71 -7.23 -1.71 -2.41 0.20 0.19 562.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8483 0.8483 0.8297 0.6377 0.6377 0.6429 0.5839 28.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.26 1.58 2.93 0.805 0.89 0.94 0.785 -
P/RPS 3.72 17.63 28.77 7.74 12.55 3.74 3.13 12.18%
P/EPS 33.90 -20.60 -35.03 -37.01 -29.05 376.03 294.05 -76.28%
EY 2.95 -4.85 -2.85 -2.70 -3.44 0.27 0.34 321.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.63 3.05 0.99 1.10 1.15 0.96 22.37%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 31/05/17 28/02/17 25/11/16 18/08/16 25/05/16 -
Price 1.29 1.34 1.67 1.21 0.825 0.985 0.965 -
P/RPS 3.81 14.95 16.40 11.64 11.63 3.92 3.84 -0.52%
P/EPS 34.70 -17.47 -19.97 -55.62 -26.92 394.03 361.48 -79.00%
EY 2.88 -5.72 -5.01 -1.80 -3.71 0.25 0.28 372.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 1.74 1.49 1.02 1.20 1.18 8.29%

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