[IWCITY] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -6.66%
YoY- 61.58%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 43,589 52,708 25,427 30,637 6,302 33,052 82,358 -10.05%
PBT 2,656 1,279 -3,596 -2,679 -16,070 -4,503 22,084 -29.73%
Tax -2,301 294 18,418 -1,147 6,111 2,241 -4,883 -11.78%
NP 355 1,573 14,822 -3,826 -9,959 -2,262 17,201 -47.61%
-
NP to SH 355 1,573 14,822 -3,826 -9,959 -2,262 17,201 -47.61%
-
Tax Rate 86.63% -22.99% - - - - 22.11% -
Total Cost 43,234 51,135 10,605 34,463 16,261 35,314 65,157 -6.60%
-
Net Worth 803,893 812,267 793,682 596,726 554,763 545,541 542,132 6.78%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 803,893 812,267 793,682 596,726 554,763 545,541 542,132 6.78%
NOSH 837,388 837,388 837,388 736,699 668,389 665,294 669,299 3.80%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.81% 2.98% 58.29% -12.49% -158.03% -6.84% 20.89% -
ROE 0.04% 0.19% 1.87% -0.64% -1.80% -0.41% 3.17% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.21 6.29 3.11 4.16 0.94 4.97 12.31 -13.34%
EPS 0.04 0.19 1.81 -0.55 -1.49 -0.34 2.57 -50.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 0.97 0.81 0.83 0.82 0.81 2.87%
Adjusted Per Share Value based on latest NOSH - 736,699
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.73 5.72 2.76 3.33 0.68 3.59 8.94 -10.06%
EPS 0.04 0.17 1.61 -0.42 -1.08 -0.25 1.87 -47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8727 0.8818 0.8616 0.6478 0.6023 0.5923 0.5886 6.78%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.88 0.42 1.43 0.805 1.01 1.27 1.29 -
P/RPS 16.91 6.67 46.02 19.36 107.12 25.56 10.48 8.29%
P/EPS 2,075.78 223.59 78.94 -155.00 -67.79 -373.53 50.19 85.91%
EY 0.05 0.45 1.27 -0.65 -1.48 -0.27 1.99 -45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.43 1.47 0.99 1.22 1.55 1.59 -8.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 11/04/18 28/02/17 29/02/16 13/02/15 19/02/14 -
Price 0.685 0.595 0.895 1.21 0.78 1.28 1.25 -
P/RPS 13.16 9.45 28.80 29.10 82.73 25.76 10.16 4.40%
P/EPS 1,615.81 316.75 49.41 -232.99 -52.35 -376.47 48.64 79.24%
EY 0.06 0.32 2.02 -0.43 -1.91 -0.27 2.06 -44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.92 1.49 0.94 1.56 1.54 -12.10%

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