[IWCITY] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 139.42%
YoY- 372.93%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 100,042 128,268 271,782 328,472 52,312 55,140 76,596 19.54%
PBT -18,964 4,864 84,683 117,705 -111,012 -222,908 -14,918 17.40%
Tax 1,712 -1,604 -36,562 -73,308 -1,604 -2,788 -1,108 -
NP -17,252 3,260 48,121 44,397 -112,616 -225,696 -16,026 5.05%
-
NP to SH -17,252 3,260 48,121 44,397 -112,616 -225,696 -16,026 5.05%
-
Tax Rate - 32.98% 43.18% 62.28% - - - -
Total Cost 117,294 125,008 223,661 284,074 164,928 280,836 92,622 17.10%
-
Net Worth 812,267 812,267 793,682 793,844 793,844 776,458 60,863,401 -94.41%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 812,267 812,267 793,682 793,844 793,844 776,458 60,863,401 -94.41%
NOSH 837,388 837,388 837,388 837,388 836,388 808,810 75,140,001 -95.05%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -17.24% 2.54% 17.71% 13.52% -215.28% -409.31% -20.92% -
ROE -2.12% 0.40% 6.06% 5.59% -14.19% -29.07% -0.03% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.95 15.32 33.22 40.14 6.39 6.82 0.10 2347.46%
EPS -2.06 0.40 5.88 5.43 -13.76 -27.88 -2.28 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.97 0.97 0.96 0.81 12.80%
Adjusted Per Share Value based on latest NOSH - 837,388
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.86 13.93 29.51 35.66 5.68 5.99 8.32 19.49%
EPS -1.87 0.35 5.22 4.82 -12.23 -24.50 -1.74 4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8818 0.8616 0.8618 0.8618 0.8429 66.0749 -94.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.52 1.07 1.43 1.26 1.58 2.93 0.805 -
P/RPS 4.35 6.99 4.31 3.14 24.72 42.98 789.70 -96.91%
P/EPS -25.24 274.85 24.32 23.23 -11.48 -10.50 -3,774.35 -96.48%
EY -3.96 0.36 4.11 4.31 -8.71 -9.52 -0.03 2515.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.10 1.47 1.30 1.63 3.05 0.99 -33.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 11/04/18 30/11/17 24/08/17 31/05/17 28/02/17 -
Price 0.68 0.51 0.895 1.29 1.34 1.67 1.21 -
P/RPS 5.69 3.33 2.69 3.21 20.96 24.50 1,187.00 -97.18%
P/EPS -33.01 131.00 15.22 23.78 -9.74 -5.98 -5,673.24 -96.79%
EY -3.03 0.76 6.57 4.21 -10.27 -16.71 -0.02 2768.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.92 1.33 1.38 1.74 1.49 -39.65%

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