[IWCITY] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 25.68%
YoY- 10.16%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 92,359 38,262 22,412 18,280 22,154 27,829 34,838 91.21%
PBT -23,616 -17,001 -22,514 -20,776 -31,197 -28,256 -20,614 9.45%
Tax -8,588 2 14 20 3,268 2,522 680 -
NP -32,204 -16,998 -22,500 -20,756 -27,929 -25,733 -19,934 37.56%
-
NP to SH -32,204 -16,998 -22,500 -20,756 -27,929 -25,733 -19,934 37.56%
-
Tax Rate - - - - - - - -
Total Cost 124,563 55,261 44,912 39,036 50,083 53,562 54,772 72.67%
-
Net Worth 746,113 764,536 764,536 773,747 750,300 759,232 768,164 -1.91%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 746,113 764,536 764,536 773,747 750,300 759,232 768,164 -1.91%
NOSH 921,127 921,127 921,127 921,127 921,127 921,127 921,127 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -34.87% -44.43% -100.39% -113.54% -126.07% -92.47% -57.22% -
ROE -4.32% -2.22% -2.94% -2.68% -3.72% -3.39% -2.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.03 4.15 2.43 1.98 2.48 3.12 3.90 87.38%
EPS -3.50 -1.84 -2.44 -2.56 -3.13 -2.88 -2.24 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.83 0.84 0.84 0.85 0.86 -3.90%
Adjusted Per Share Value based on latest NOSH - 921,127
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.03 4.15 2.43 1.98 2.41 3.02 3.78 91.32%
EPS -3.50 -1.84 -2.44 -2.56 -3.03 -2.79 -2.16 37.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.83 0.84 0.8145 0.8242 0.8339 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.27 0.255 0.31 0.335 0.32 0.375 0.40 -
P/RPS 2.69 6.14 12.74 16.88 12.90 12.04 10.26 -58.93%
P/EPS -7.72 -13.82 -12.69 -14.87 -10.23 -13.02 -17.92 -42.87%
EY -12.95 -7.24 -7.88 -6.73 -9.77 -7.68 -5.58 75.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.37 0.40 0.38 0.44 0.47 -20.95%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 26/08/22 25/05/22 25/02/22 24/11/21 30/08/21 -
Price 0.355 0.28 0.32 0.31 0.335 0.365 0.38 -
P/RPS 3.54 6.74 13.15 15.62 13.51 11.72 9.74 -48.97%
P/EPS -10.15 -15.17 -13.10 -13.76 -10.71 -12.67 -17.03 -29.11%
EY -9.85 -6.59 -7.63 -7.27 -9.33 -7.89 -5.87 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.39 0.37 0.40 0.43 0.44 0.00%

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