[IWCITY] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
11-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 58.18%
YoY- 400.26%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 94,121 295,646 290,202 271,782 276,991 73,338 82,377 9.28%
PBT -12,920 130,707 141,683 84,683 86,866 -60,507 -66,074 -66.27%
Tax 19,565 -34,905 -36,293 -36,563 -56,444 -2,264 -1,578 -
NP 6,645 95,802 105,390 48,120 30,422 -62,771 -67,652 -
-
NP to SH 6,645 95,802 105,390 48,120 30,422 -62,771 -67,652 -
-
Tax Rate - 26.70% 25.62% 43.18% 64.98% - - -
Total Cost 87,476 199,844 184,812 223,662 246,569 136,109 150,029 -30.18%
-
Net Worth 812,267 812,267 812,267 793,682 793,844 793,844 776,458 3.04%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 812,267 812,267 812,267 793,682 793,844 793,844 776,458 3.04%
NOSH 837,388 837,388 837,388 837,388 837,388 836,388 808,810 2.33%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.06% 32.40% 36.32% 17.71% 10.98% -85.59% -82.12% -
ROE 0.82% 11.79% 12.97% 6.06% 3.83% -7.91% -8.71% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.24 35.31 34.66 33.22 33.85 8.96 10.18 6.82%
EPS 0.79 11.44 12.59 5.88 3.72 -7.67 -8.36 -
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 0.97 0.96 0.69%
Adjusted Per Share Value based on latest NOSH - 837,388
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.06 31.59 31.01 29.04 29.60 7.84 8.80 9.32%
EPS 0.71 10.24 11.26 5.14 3.25 -6.71 -7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.868 0.868 0.868 0.8481 0.8483 0.8483 0.8297 3.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.64 0.52 1.07 1.43 1.26 1.58 2.93 -
P/RPS 5.69 1.47 3.09 4.31 3.72 17.63 28.77 -66.02%
P/EPS 80.65 4.55 8.50 24.32 33.90 -20.60 -35.03 -
EY 1.24 22.00 11.76 4.11 2.95 -4.85 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 1.10 1.47 1.30 1.63 3.05 -63.92%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 31/05/18 11/04/18 30/11/17 24/08/17 31/05/17 -
Price 0.475 0.68 0.51 0.895 1.29 1.34 1.67 -
P/RPS 4.23 1.93 1.47 2.69 3.81 14.95 16.40 -59.44%
P/EPS 59.86 5.94 4.05 15.22 34.70 -17.47 -19.97 -
EY 1.67 16.82 24.68 6.57 2.88 -5.72 -5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 0.53 0.92 1.33 1.38 1.74 -57.00%

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