[IWCITY] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -159.02%
YoY- 64.94%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 40,521 46,665 96,608 108,245 132,186 190,397 203,019 -65.81%
PBT -32,397 -24,346 2,999 1,517 15,379 13,648 -8,214 149.42%
Tax 8,931 6,537 -3,960 -3,195 -12,536 -9,984 -1,299 -
NP -23,466 -17,809 -961 -1,678 2,843 3,664 -9,513 82.46%
-
NP to SH -23,466 -17,809 -961 -1,678 2,843 3,664 -9,513 82.46%
-
Tax Rate - - 132.04% 210.61% 81.51% 73.15% - -
Total Cost 63,987 64,474 97,569 109,923 129,343 186,733 212,532 -55.04%
-
Net Worth 759,232 768,164 762,023 795,519 803,893 803,893 795,519 -3.06%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 759,232 768,164 762,023 795,519 803,893 803,893 795,519 -3.06%
NOSH 921,127 921,127 837,388 837,388 837,388 837,388 837,388 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -57.91% -38.16% -0.99% -1.55% 2.15% 1.92% -4.69% -
ROE -3.09% -2.32% -0.13% -0.21% 0.35% 0.46% -1.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.54 5.22 11.54 12.93 15.79 22.74 24.24 -67.23%
EPS -2.63 -1.99 -0.11 -0.20 0.34 0.44 -1.14 74.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.91 0.95 0.96 0.96 0.95 -7.14%
Adjusted Per Share Value based on latest NOSH - 837,388
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.40 5.07 10.49 11.75 14.35 20.67 22.04 -65.80%
EPS -2.55 -1.93 -0.10 -0.18 0.31 0.40 -1.03 82.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8242 0.8339 0.8273 0.8636 0.8727 0.8727 0.8636 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.375 0.40 0.465 0.575 0.52 0.58 0.405 -
P/RPS 8.27 7.66 4.03 4.45 3.29 2.55 1.67 190.24%
P/EPS -14.27 -20.06 -405.19 -286.95 153.16 132.56 -35.65 -45.65%
EY -7.01 -4.98 -0.25 -0.35 0.65 0.75 -2.81 83.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.51 0.61 0.54 0.60 0.43 1.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 30/08/21 31/05/21 29/03/21 25/11/20 26/08/20 25/06/20 -
Price 0.365 0.38 0.41 0.485 0.51 0.58 0.57 -
P/RPS 8.05 7.27 3.55 3.75 3.23 2.55 2.35 127.07%
P/EPS -13.89 -19.06 -357.26 -242.03 150.22 132.56 -50.17 -57.48%
EY -7.20 -5.25 -0.28 -0.41 0.67 0.75 -1.99 135.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.45 0.51 0.53 0.60 0.60 -19.89%

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