[IWCITY] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -93.06%
YoY- -78.16%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 40,521 132,186 228,446 94,121 276,991 52,261 208,386 -23.86%
PBT -32,397 15,379 -3,569 -12,920 86,866 -30,987 34,801 -
Tax 8,931 -12,536 1 19,565 -56,444 8,413 -19,852 -
NP -23,466 2,843 -3,568 6,645 30,422 -22,574 14,949 -
-
NP to SH -23,466 2,843 -3,568 6,645 30,422 -22,574 14,949 -
-
Tax Rate - 81.51% - - 64.98% - 57.04% -
Total Cost 63,987 129,343 232,014 87,476 246,569 74,835 193,437 -16.82%
-
Net Worth 759,232 803,893 803,893 812,267 793,844 596,726 562,367 5.12%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 759,232 803,893 803,893 812,267 793,844 596,726 562,367 5.12%
NOSH 921,127 837,388 837,388 837,388 837,388 736,699 669,485 5.45%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -57.91% 2.15% -1.56% 7.06% 10.98% -43.19% 7.17% -
ROE -3.09% 0.35% -0.44% 0.82% 3.83% -3.78% 2.66% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.54 15.79 27.28 11.24 33.85 7.09 31.13 -27.42%
EPS -2.63 0.34 -0.43 0.79 3.72 -3.06 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.96 0.96 0.97 0.97 0.81 0.84 0.19%
Adjusted Per Share Value based on latest NOSH - 837,388
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.33 14.13 24.41 10.06 29.60 5.58 22.27 -23.86%
EPS -2.51 0.30 -0.38 0.71 3.25 -2.41 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8113 0.8591 0.8591 0.868 0.8483 0.6377 0.601 5.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.375 0.52 0.87 0.64 1.26 0.89 0.81 -
P/RPS 8.27 3.29 3.19 5.69 3.72 12.55 2.60 21.24%
P/EPS -14.27 153.16 -204.18 80.65 33.90 -29.05 36.28 -
EY -7.01 0.65 -0.49 1.24 2.95 -3.44 2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.91 0.66 1.30 1.10 0.96 -12.18%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 27/11/19 28/11/18 30/11/17 25/11/16 30/11/15 -
Price 0.365 0.51 0.86 0.475 1.29 0.825 0.76 -
P/RPS 8.05 3.23 3.15 4.23 3.81 11.63 2.44 21.98%
P/EPS -13.89 150.22 -201.84 59.86 34.70 -26.92 34.04 -
EY -7.20 0.67 -0.50 1.67 2.88 -3.71 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.90 0.49 1.33 1.02 0.90 -11.57%

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