[IWCITY] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -147.83%
YoY- -340.27%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 52,708 25,427 30,637 6,302 33,052 82,358 30,857 9.32%
PBT 1,279 -3,596 -2,679 -16,070 -4,503 22,084 -4,850 -
Tax 294 18,418 -1,147 6,111 2,241 -4,883 64 28.91%
NP 1,573 14,822 -3,826 -9,959 -2,262 17,201 -4,786 -
-
NP to SH 1,573 14,822 -3,826 -9,959 -2,262 17,201 -4,786 -
-
Tax Rate -22.99% - - - - 22.11% - -
Total Cost 51,135 10,605 34,463 16,261 35,314 65,157 35,643 6.19%
-
Net Worth 812,267 793,682 596,726 554,763 545,541 542,132 520,712 7.68%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 812,267 793,682 596,726 554,763 545,541 542,132 520,712 7.68%
NOSH 837,388 837,388 736,699 668,389 665,294 669,299 676,249 3.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.98% 58.29% -12.49% -158.03% -6.84% 20.89% -15.51% -
ROE 0.19% 1.87% -0.64% -1.80% -0.41% 3.17% -0.92% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.29 3.11 4.16 0.94 4.97 12.31 4.56 5.50%
EPS 0.19 1.81 -0.55 -1.49 -0.34 2.57 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.81 0.83 0.82 0.81 0.77 3.92%
Adjusted Per Share Value based on latest NOSH - 668,389
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.63 2.72 3.27 0.67 3.53 8.80 3.30 9.30%
EPS 0.17 1.58 -0.41 -1.06 -0.24 1.84 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.868 0.8481 0.6377 0.5928 0.583 0.5793 0.5564 7.68%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.42 1.43 0.805 1.01 1.27 1.29 0.70 -
P/RPS 6.67 46.02 19.36 107.12 25.56 10.48 15.34 -12.95%
P/EPS 223.59 78.94 -155.00 -67.79 -373.53 50.19 -98.91 -
EY 0.45 1.27 -0.65 -1.48 -0.27 1.99 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.47 0.99 1.22 1.55 1.59 0.91 -11.74%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 11/04/18 28/02/17 29/02/16 13/02/15 19/02/14 20/02/13 -
Price 0.595 0.895 1.21 0.78 1.28 1.25 0.89 -
P/RPS 9.45 28.80 29.10 82.73 25.76 10.16 19.50 -11.36%
P/EPS 316.75 49.41 -232.99 -52.35 -376.47 48.64 -125.75 -
EY 0.32 2.02 -0.43 -1.91 -0.27 2.06 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 1.49 0.94 1.56 1.54 1.16 -10.15%

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