[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 10.24%
YoY- -138.46%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 55,140 76,596 61,280 58,826 32,016 181,636 233,778 -61.79%
PBT -222,908 -14,918 -16,318 -17,302 -18,284 23,232 52,402 -
Tax -2,788 -1,108 52 76 -908 -15,983 -29,457 -79.20%
NP -225,696 -16,026 -16,266 -17,226 -19,192 7,249 22,945 -
-
NP to SH -225,696 -16,026 -16,266 -17,226 -19,192 7,249 22,945 -
-
Tax Rate - - - - - 68.80% 56.21% -
Total Cost 280,836 92,622 77,546 76,052 51,208 174,387 210,833 21.04%
-
Net Worth 776,458 60,863,401 596,726 603,646 546,438 557,099 562,473 23.95%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 776,458 60,863,401 596,726 603,646 546,438 557,099 562,473 23.95%
NOSH 808,810 75,140,001 736,699 736,153 666,388 671,203 669,610 13.40%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -409.31% -20.92% -26.54% -29.28% -59.95% 3.99% 9.81% -
ROE -29.07% -0.03% -2.73% -2.85% -3.51% 1.30% 4.08% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.82 0.10 8.32 7.99 4.80 27.06 34.91 -66.29%
EPS -27.88 -2.28 -0.03 -2.34 -2.88 1.08 3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.81 0.81 0.82 0.82 0.83 0.84 9.30%
Adjusted Per Share Value based on latest NOSH - 733,653
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.99 8.32 6.65 6.39 3.48 19.72 25.38 -61.77%
EPS -24.50 -1.74 -1.77 -1.87 -2.08 0.79 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8429 66.0749 0.6478 0.6553 0.5932 0.6048 0.6106 23.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.93 0.805 0.89 0.94 0.785 1.01 0.81 -
P/RPS 42.98 789.70 10.70 11.76 16.34 3.73 2.32 598.89%
P/EPS -10.50 -3,774.35 -40.31 -40.17 -27.26 93.52 23.64 -
EY -9.52 -0.03 -2.48 -2.49 -3.67 1.07 4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 0.99 1.10 1.15 0.96 1.22 0.96 115.96%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 25/11/16 18/08/16 25/05/16 29/02/16 30/11/15 -
Price 1.67 1.21 0.825 0.985 0.965 0.78 0.76 -
P/RPS 24.50 1,187.00 9.92 12.33 20.09 2.88 2.18 400.99%
P/EPS -5.98 -5,673.24 -37.36 -42.09 -33.51 72.22 22.18 -
EY -16.71 -0.02 -2.68 -2.38 -2.98 1.38 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.49 1.02 1.20 1.18 0.94 0.90 55.13%

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