[IWCITY] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -34.14%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 92,359 24,346 108,245 219,327 121,402 271,782 76,596 3.16%
PBT -23,616 -31,196 1,517 -2,192 -8,045 84,683 -14,918 7.95%
Tax -8,588 3,267 -3,195 -2,594 1,441 -36,563 -1,108 40.65%
NP -32,204 -27,929 -1,678 -4,786 -6,604 48,120 -16,026 12.32%
-
NP to SH -32,204 -27,929 -1,678 -4,786 -6,604 48,120 -16,026 12.32%
-
Tax Rate - - 210.61% - - 43.18% - -
Total Cost 124,563 52,275 109,923 224,113 128,006 223,662 92,622 5.05%
-
Net Worth 746,113 750,300 795,519 803,893 812,267 793,682 596,726 3.79%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 746,113 750,300 795,519 803,893 812,267 793,682 596,726 3.79%
NOSH 921,127 921,127 837,388 837,388 837,388 837,388 736,699 3.79%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -34.87% -114.72% -1.55% -2.18% -5.44% 17.71% -20.92% -
ROE -4.32% -3.72% -0.21% -0.60% -0.81% 6.06% -2.69% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.03 2.73 12.93 26.19 14.50 33.22 10.40 -0.60%
EPS -3.50 -3.13 -0.20 -0.57 -0.79 5.88 -2.18 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.84 0.95 0.96 0.97 0.97 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 837,388
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.87 2.60 11.57 23.44 12.97 29.04 8.19 3.15%
EPS -3.44 -2.98 -0.18 -0.51 -0.71 5.14 -1.71 12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7973 0.8018 0.8501 0.8591 0.868 0.8481 0.6377 3.79%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.27 0.32 0.575 0.88 0.42 1.43 0.805 -
P/RPS 2.69 11.74 4.45 3.36 2.90 4.31 7.74 -16.14%
P/EPS -7.72 -10.23 -286.95 -153.97 -53.26 24.32 -37.01 -22.98%
EY -12.95 -9.77 -0.35 -0.65 -1.88 4.11 -2.70 29.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.61 0.92 0.43 1.47 0.99 -16.72%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 29/03/21 27/02/20 27/02/19 11/04/18 28/02/17 -
Price 0.355 0.335 0.485 0.685 0.595 0.895 1.21 -
P/RPS 3.54 12.29 3.75 2.62 4.10 2.69 11.64 -17.98%
P/EPS -10.15 -10.71 -242.03 -119.85 -75.45 15.22 -55.62 -24.67%
EY -9.85 -9.33 -0.41 -0.83 -1.33 6.57 -1.80 32.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.51 0.71 0.61 0.92 1.49 -18.38%

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