[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 50.1%
YoY- -553.76%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 128,268 271,782 328,472 52,312 55,140 76,596 61,280 63.70%
PBT 4,864 84,683 117,705 -111,012 -222,908 -14,918 -16,318 -
Tax -1,604 -36,562 -73,308 -1,604 -2,788 -1,108 52 -
NP 3,260 48,121 44,397 -112,616 -225,696 -16,026 -16,266 -
-
NP to SH 3,260 48,121 44,397 -112,616 -225,696 -16,026 -16,266 -
-
Tax Rate 32.98% 43.18% 62.28% - - - - -
Total Cost 125,008 223,661 284,074 164,928 280,836 92,622 77,546 37.52%
-
Net Worth 812,267 793,682 793,844 793,844 776,458 60,863,401 596,726 22.84%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 812,267 793,682 793,844 793,844 776,458 60,863,401 596,726 22.84%
NOSH 837,388 837,388 837,388 836,388 808,810 75,140,001 736,699 8.92%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.54% 17.71% 13.52% -215.28% -409.31% -20.92% -26.54% -
ROE 0.40% 6.06% 5.59% -14.19% -29.07% -0.03% -2.73% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.32 33.22 40.14 6.39 6.82 0.10 8.32 50.28%
EPS 0.40 5.88 5.43 -13.76 -27.88 -2.28 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.97 0.96 0.81 0.81 12.78%
Adjusted Per Share Value based on latest NOSH - 836,388
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.93 29.51 35.66 5.68 5.99 8.32 6.65 63.78%
EPS 0.35 5.22 4.82 -12.23 -24.50 -1.74 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8616 0.8618 0.8618 0.8429 66.0749 0.6478 22.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.07 1.43 1.26 1.58 2.93 0.805 0.89 -
P/RPS 6.99 4.31 3.14 24.72 42.98 789.70 10.70 -24.73%
P/EPS 274.85 24.32 23.23 -11.48 -10.50 -3,774.35 -40.31 -
EY 0.36 4.11 4.31 -8.71 -9.52 -0.03 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.47 1.30 1.63 3.05 0.99 1.10 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 11/04/18 30/11/17 24/08/17 31/05/17 28/02/17 25/11/16 -
Price 0.51 0.895 1.29 1.34 1.67 1.21 0.825 -
P/RPS 3.33 2.69 3.21 20.96 24.50 1,187.00 9.92 -51.73%
P/EPS 131.00 15.22 23.78 -9.74 -5.98 -5,673.24 -37.36 -
EY 0.76 6.57 4.21 -10.27 -16.71 -0.02 -2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.92 1.33 1.38 1.74 1.49 1.02 -35.39%

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