[IWCITY] QoQ Annualized Quarter 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- 36.8%
YoY- -124.56%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 215,858 141,928 118,476 91,593 100,042 128,268 271,782 -14.27%
PBT -566 -4,944 -8,046 -12,432 -18,964 4,864 84,683 -
Tax -4,004 -2,120 1,442 1,529 1,712 -1,604 -36,562 -77.20%
NP -4,570 -7,064 -6,604 -10,902 -17,252 3,260 48,121 -
-
NP to SH -4,570 -7,064 -6,604 -10,902 -17,252 3,260 48,121 -
-
Tax Rate - - - - - 32.98% 43.18% -
Total Cost 220,428 148,992 125,080 102,495 117,294 125,008 223,661 -0.96%
-
Net Worth 812,267 812,267 812,267 812,267 812,267 812,267 793,682 1.55%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 812,267 812,267 812,267 812,267 812,267 812,267 793,682 1.55%
NOSH 837,388 837,388 837,388 837,388 837,388 837,388 837,388 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.12% -4.98% -5.57% -11.90% -17.24% 2.54% 17.71% -
ROE -0.56% -0.87% -0.81% -1.34% -2.12% 0.40% 6.06% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.78 16.95 14.15 10.94 11.95 15.32 33.22 -15.59%
EPS -0.54 0.84 -0.79 -1.31 -2.06 0.40 5.88 -
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 0.97 0.97 0.00%
Adjusted Per Share Value based on latest NOSH - 837,388
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.43 15.41 12.86 9.94 10.86 13.93 29.51 -14.29%
EPS -0.50 -0.77 -0.72 -1.18 -1.87 0.35 5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8818 0.8818 0.8818 0.8818 0.8818 0.8616 1.56%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.06 0.705 0.42 0.64 0.52 1.07 1.43 -
P/RPS 4.11 4.16 2.97 5.85 4.35 6.99 4.31 -3.12%
P/EPS -194.23 -83.57 -53.26 -49.16 -25.24 274.85 24.32 -
EY -0.51 -1.20 -1.88 -2.03 -3.96 0.36 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.73 0.43 0.66 0.54 1.10 1.47 -18.12%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 27/02/19 28/11/18 29/08/18 31/05/18 11/04/18 -
Price 0.905 0.845 0.595 0.475 0.68 0.51 0.895 -
P/RPS 3.51 4.99 4.21 4.34 5.69 3.33 2.69 19.46%
P/EPS -165.83 -100.17 -75.45 -36.48 -33.01 131.00 15.22 -
EY -0.60 -1.00 -1.33 -2.74 -3.03 0.76 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.61 0.49 0.70 0.53 0.92 0.72%

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