[IWCITY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
11-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 44.52%
YoY- 400.27%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 68,695 50,021 32,067 271,782 246,354 26,156 13,785 191.46%
PBT -9,324 -9,482 1,216 84,683 88,279 -55,506 -55,727 -69.60%
Tax 1,147 856 -401 -36,562 -54,981 -802 -697 -
NP -8,177 -8,626 815 48,121 33,298 -56,308 -56,424 -72.37%
-
NP to SH -8,177 -8,626 815 48,121 33,298 -56,308 -56,424 -72.37%
-
Tax Rate - - 32.98% 43.18% 62.28% - - -
Total Cost 76,872 58,647 31,252 223,661 213,056 82,464 70,209 6.22%
-
Net Worth 812,267 812,267 812,267 793,682 793,844 793,844 776,458 3.04%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 812,267 812,267 812,267 793,682 793,844 793,844 776,458 3.04%
NOSH 837,388 837,388 837,388 837,388 837,388 836,388 808,810 2.33%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -11.90% -17.24% 2.54% 17.71% 13.52% -215.28% -409.31% -
ROE -1.01% -1.06% 0.10% 6.06% 4.19% -7.09% -7.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.20 5.97 3.83 33.22 30.10 3.20 1.70 185.20%
EPS -0.98 -1.03 0.10 5.88 4.07 -6.88 -6.97 -72.92%
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 0.96 0.69%
Adjusted Per Share Value based on latest NOSH - 837,388
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.46 5.43 3.48 29.51 26.74 2.84 1.50 191.07%
EPS -0.89 -0.94 0.09 5.22 3.61 -6.11 -6.13 -72.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8818 0.8818 0.8616 0.8618 0.8618 0.8429 3.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.64 0.52 1.07 1.43 1.26 1.58 2.93 -
P/RPS 7.80 8.71 27.94 4.31 4.19 49.44 171.91 -87.25%
P/EPS -65.54 -50.48 1,099.39 24.32 30.97 -22.96 -42.00 34.49%
EY -1.53 -1.98 0.09 4.11 3.23 -4.35 -2.38 -25.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 1.10 1.47 1.30 1.63 3.05 -63.92%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 31/05/18 11/04/18 30/11/17 24/08/17 31/05/17 -
Price 0.475 0.68 0.51 0.895 1.29 1.34 1.67 -
P/RPS 5.79 11.38 13.32 2.69 4.29 41.93 97.98 -84.80%
P/EPS -48.64 -66.01 524.01 15.22 31.71 -19.48 -23.94 60.34%
EY -2.06 -1.51 0.19 6.57 3.15 -5.13 -4.18 -37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 0.53 0.92 1.33 1.38 1.74 -57.00%

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