[IWCITY] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -31.76%
YoY- -925.4%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 18,133 21,379 24,346 40,521 46,665 96,608 108,245 -69.71%
PBT -32,147 -30,614 -31,196 -32,397 -24,346 2,999 1,517 -
Tax 2,934 3,272 3,267 8,931 6,537 -3,960 -3,195 -
NP -29,213 -27,342 -27,929 -23,466 -17,809 -961 -1,678 575.24%
-
NP to SH -29,213 -27,342 -27,929 -23,466 -17,809 -961 -1,678 575.24%
-
Tax Rate - - - - - 132.04% 210.61% -
Total Cost 47,346 48,721 52,275 63,987 64,474 97,569 109,923 -43.05%
-
Net Worth 764,536 773,747 750,300 759,232 768,164 762,023 795,519 -2.62%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 764,536 773,747 750,300 759,232 768,164 762,023 795,519 -2.62%
NOSH 921,127 921,127 921,127 921,127 921,127 837,388 837,388 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -161.10% -127.89% -114.72% -57.91% -38.16% -0.99% -1.55% -
ROE -3.82% -3.53% -3.72% -3.09% -2.32% -0.13% -0.21% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.97 2.32 2.73 4.54 5.22 11.54 12.93 -71.57%
EPS -3.17 -2.97 -3.13 -2.63 -1.99 -0.11 -0.20 534.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.84 0.85 0.86 0.91 0.95 -8.63%
Adjusted Per Share Value based on latest NOSH - 921,127
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.97 2.32 2.64 4.40 5.07 10.49 11.75 -69.69%
EPS -3.17 -2.97 -3.03 -2.55 -1.93 -0.10 -0.18 580.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.8145 0.8242 0.8339 0.8273 0.8636 -2.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.31 0.335 0.32 0.375 0.40 0.465 0.575 -
P/RPS 15.75 14.43 11.74 8.27 7.66 4.03 4.45 132.78%
P/EPS -9.77 -11.29 -10.23 -14.27 -20.06 -405.19 -286.95 -89.55%
EY -10.23 -8.86 -9.77 -7.01 -4.98 -0.25 -0.35 854.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.38 0.44 0.47 0.51 0.61 -28.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 25/02/22 24/11/21 30/08/21 31/05/21 29/03/21 -
Price 0.32 0.31 0.335 0.365 0.38 0.41 0.485 -
P/RPS 16.26 13.36 12.29 8.05 7.27 3.55 3.75 166.62%
P/EPS -10.09 -10.44 -10.71 -13.89 -19.06 -357.26 -242.03 -88.04%
EY -9.91 -9.58 -9.33 -7.20 -5.25 -0.28 -0.41 740.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.40 0.43 0.44 0.45 0.51 -16.41%

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