[IWCITY] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -322.14%
YoY- -3902.81%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 271,782 276,991 73,338 82,377 76,596 52,261 184,186 29.51%
PBT 84,683 86,866 -60,507 -66,074 -14,918 -30,987 17,671 183.43%
Tax -36,563 -56,444 -2,264 -1,578 -1,108 8,413 -15,837 74.41%
NP 48,120 30,422 -62,771 -67,652 -16,026 -22,574 1,834 777.74%
-
NP to SH 48,120 30,422 -62,771 -67,652 -16,026 -22,574 1,834 777.74%
-
Tax Rate 43.18% 64.98% - - - - 89.62% -
Total Cost 223,662 246,569 136,109 150,029 92,622 74,835 182,352 14.54%
-
Net Worth 793,682 793,844 793,844 776,458 596,726 596,726 601,596 20.22%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 793,682 793,844 793,844 776,458 596,726 596,726 601,596 20.22%
NOSH 837,388 837,388 836,388 808,810 736,699 736,699 733,653 9.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.71% 10.98% -85.59% -82.12% -20.92% -43.19% 1.00% -
ROE 6.06% 3.83% -7.91% -8.71% -2.69% -3.78% 0.30% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 33.22 33.85 8.96 10.18 10.40 7.09 25.11 20.45%
EPS 5.88 3.72 -7.67 -8.36 -2.18 -3.06 0.25 716.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.96 0.81 0.81 0.82 11.81%
Adjusted Per Share Value based on latest NOSH - 808,810
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.51 30.07 7.96 8.94 8.32 5.67 20.00 29.51%
EPS 5.22 3.30 -6.81 -7.34 -1.74 -2.45 0.20 774.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8616 0.8618 0.8618 0.8429 0.6478 0.6478 0.6531 20.22%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.43 1.26 1.58 2.93 0.805 0.89 0.94 -
P/RPS 4.31 3.72 17.63 28.77 7.74 12.55 3.74 9.89%
P/EPS 24.32 33.90 -20.60 -35.03 -37.01 -29.05 376.03 -83.80%
EY 4.11 2.95 -4.85 -2.85 -2.70 -3.44 0.27 511.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.30 1.63 3.05 0.99 1.10 1.15 17.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 11/04/18 30/11/17 24/08/17 31/05/17 28/02/17 25/11/16 18/08/16 -
Price 0.895 1.29 1.34 1.67 1.21 0.825 0.985 -
P/RPS 2.69 3.81 14.95 16.40 11.64 11.63 3.92 -22.14%
P/EPS 15.22 34.70 -17.47 -19.97 -55.62 -26.92 394.03 -88.50%
EY 6.57 2.88 -5.72 -5.01 -1.80 -3.71 0.25 778.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.33 1.38 1.74 1.49 1.02 1.20 -16.19%

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