[IWCITY] YoY Annualized Quarter 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- 8.39%
YoY- 400.27%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 108,247 219,326 118,476 271,782 76,596 181,636 157,951 -6.09%
PBT 1,518 -2,192 -8,046 84,683 -14,918 23,232 6,183 -20.85%
Tax -3,195 -2,594 1,442 -36,562 -1,108 -15,983 -2,821 2.09%
NP -1,677 -4,786 -6,604 48,121 -16,026 7,249 3,362 -
-
NP to SH -1,677 -4,786 -6,604 48,121 -16,026 7,249 3,362 -
-
Tax Rate 210.47% - - 43.18% - 68.80% 45.63% -
Total Cost 109,924 224,112 125,080 223,661 92,622 174,387 154,589 -5.51%
-
Net Worth 795,519 803,893 812,267 793,682 60,863,401 557,099 551,531 6.28%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 795,519 803,893 812,267 793,682 60,863,401 557,099 551,531 6.28%
NOSH 837,388 837,388 837,388 837,388 75,140,001 671,203 672,600 3.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -1.55% -2.18% -5.57% 17.71% -20.92% 3.99% 2.13% -
ROE -0.21% -0.60% -0.81% 6.06% -0.03% 1.30% 0.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.93 26.19 14.15 33.22 0.10 27.06 23.48 -9.45%
EPS -0.20 -0.57 -0.79 5.88 -2.28 1.08 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.96 0.97 0.97 0.81 0.83 0.82 2.48%
Adjusted Per Share Value based on latest NOSH - 837,388
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.57 23.44 12.66 29.04 8.19 19.41 16.88 -6.09%
EPS -0.18 -0.51 -0.71 5.14 -1.71 0.77 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8501 0.8591 0.868 0.8481 65.0396 0.5953 0.5894 6.28%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.575 0.88 0.42 1.43 0.805 1.01 1.27 -
P/RPS 4.45 3.36 2.97 4.31 789.70 3.73 5.41 -3.20%
P/EPS -287.12 -153.97 -53.26 24.32 -3,774.35 93.52 254.08 -
EY -0.35 -0.65 -1.88 4.11 -0.03 1.07 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 0.43 1.47 0.99 1.22 1.55 -14.38%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/21 27/02/20 27/02/19 11/04/18 28/02/17 29/02/16 13/02/15 -
Price 0.485 0.685 0.595 0.895 1.21 0.78 1.28 -
P/RPS 3.75 2.62 4.21 2.69 1,187.00 2.88 5.45 -6.03%
P/EPS -242.18 -119.85 -75.45 15.22 -5,673.24 72.22 256.08 -
EY -0.41 -0.83 -1.33 6.57 -0.02 1.38 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.71 0.61 0.92 1.49 0.94 1.56 -16.98%

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