[IWCITY] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -73.98%
YoY- 8.74%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 76,596 52,261 184,186 167,314 181,636 208,386 85,406 -6.97%
PBT -14,918 -30,987 17,671 18,164 20,556 34,801 -2,193 256.93%
Tax -1,108 8,413 -15,837 -16,385 -13,719 -19,852 436 -
NP -16,026 -22,574 1,834 1,779 6,837 14,949 -1,757 333.63%
-
NP to SH -16,026 -22,574 1,834 1,779 6,837 14,949 -1,757 333.63%
-
Tax Rate - - 89.62% 90.21% 66.74% 57.04% - -
Total Cost 92,622 74,835 182,352 165,535 174,799 193,437 87,163 4.11%
-
Net Worth 596,726 596,726 601,596 546,438 554,763 562,367 540,465 6.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 596,726 596,726 601,596 546,438 554,763 562,367 540,465 6.79%
NOSH 736,699 736,699 733,653 666,388 668,389 669,485 667,241 6.79%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -20.92% -43.19% 1.00% 1.06% 3.76% 7.17% -2.06% -
ROE -2.69% -3.78% 0.30% 0.33% 1.23% 2.66% -0.33% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.40 7.09 25.11 25.11 27.18 31.13 12.80 -12.87%
EPS -2.18 -3.06 0.25 0.27 1.02 2.23 -0.26 310.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.82 0.82 0.83 0.84 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 666,388
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.32 5.67 20.00 18.16 19.72 22.62 9.27 -6.92%
EPS -1.74 -2.45 0.20 0.19 0.74 1.62 -0.19 334.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6478 0.6478 0.6531 0.5932 0.6023 0.6105 0.5867 6.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.805 0.89 0.94 0.785 1.01 0.81 1.06 -
P/RPS 7.74 12.55 3.74 3.13 3.72 2.60 8.28 -4.37%
P/EPS -37.01 -29.05 376.03 294.05 98.74 36.28 -402.55 -79.48%
EY -2.70 -3.44 0.27 0.34 1.01 2.76 -0.25 385.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.10 1.15 0.96 1.22 0.96 1.31 -16.96%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 18/08/16 25/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.21 0.825 0.985 0.965 0.78 0.76 0.745 -
P/RPS 11.64 11.63 3.92 3.84 2.87 2.44 5.82 58.40%
P/EPS -55.62 -26.92 394.03 361.48 76.25 34.04 -282.92 -66.02%
EY -1.80 -3.71 0.25 0.28 1.31 2.94 -0.35 196.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.02 1.20 1.18 0.94 0.90 0.92 37.70%

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