[IWCITY] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -8.53%
YoY- -1565.41%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 104,721 92,359 22,154 108,247 219,326 118,476 271,782 -14.68%
PBT -5,623 -23,616 -31,197 1,518 -2,192 -8,046 84,683 -
Tax -680 -8,588 3,268 -3,195 -2,594 1,442 -36,562 -48.51%
NP -6,303 -32,204 -27,929 -1,677 -4,786 -6,604 48,121 -
-
NP to SH -6,303 -32,204 -27,929 -1,677 -4,786 -6,604 48,121 -
-
Tax Rate - - - 210.47% - - 43.18% -
Total Cost 111,024 124,563 50,083 109,924 224,112 125,080 223,661 -11.01%
-
Net Worth 736,902 746,113 750,300 795,519 803,893 812,267 793,682 -1.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 736,902 746,113 750,300 795,519 803,893 812,267 793,682 -1.22%
NOSH 921,127 921,127 921,127 837,388 837,388 837,388 837,388 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -6.02% -34.87% -126.07% -1.55% -2.18% -5.57% 17.71% -
ROE -0.86% -4.32% -3.72% -0.21% -0.60% -0.81% 6.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.37 10.03 2.48 12.93 26.19 14.15 33.22 -16.35%
EPS -0.68 -3.50 -3.13 -0.20 -0.57 -0.79 5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.84 0.95 0.96 0.97 0.97 -3.15%
Adjusted Per Share Value based on latest NOSH - 921,127
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.19 9.87 2.37 11.57 23.44 12.66 29.04 -14.68%
EPS -0.67 -3.44 -2.98 -0.18 -0.51 -0.71 5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7875 0.7973 0.8018 0.8501 0.8591 0.868 0.8481 -1.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.73 0.27 0.32 0.575 0.88 0.42 1.43 -
P/RPS 6.42 2.69 12.90 4.45 3.36 2.97 4.31 6.86%
P/EPS -106.68 -7.72 -10.23 -287.12 -153.97 -53.26 24.32 -
EY -0.94 -12.95 -9.77 -0.35 -0.65 -1.88 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.33 0.38 0.61 0.92 0.43 1.47 -7.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 29/03/21 27/02/20 27/02/19 11/04/18 -
Price 0.735 0.355 0.335 0.485 0.685 0.595 0.895 -
P/RPS 6.47 3.54 13.51 3.75 2.62 4.21 2.69 15.74%
P/EPS -107.41 -10.15 -10.71 -242.18 -119.85 -75.45 15.22 -
EY -0.93 -9.85 -9.33 -0.41 -0.83 -1.33 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.44 0.40 0.51 0.71 0.61 0.92 0.00%

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