[IWCITY] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 30.18%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 92,359 22,154 108,247 219,326 118,476 271,782 76,596 3.16%
PBT -23,616 -31,197 1,518 -2,192 -8,046 84,683 -14,918 7.95%
Tax -8,588 3,268 -3,195 -2,594 1,442 -36,562 -1,108 40.65%
NP -32,204 -27,929 -1,677 -4,786 -6,604 48,121 -16,026 12.32%
-
NP to SH -32,204 -27,929 -1,677 -4,786 -6,604 48,121 -16,026 12.32%
-
Tax Rate - - 210.47% - - 43.18% - -
Total Cost 124,563 50,083 109,924 224,112 125,080 223,661 92,622 5.05%
-
Net Worth 746,113 750,300 795,519 803,893 812,267 793,682 60,863,401 -51.96%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 746,113 750,300 795,519 803,893 812,267 793,682 60,863,401 -51.96%
NOSH 921,127 921,127 837,388 837,388 837,388 837,388 75,140,001 -51.96%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -34.87% -126.07% -1.55% -2.18% -5.57% 17.71% -20.92% -
ROE -4.32% -3.72% -0.21% -0.60% -0.81% 6.06% -0.03% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.03 2.48 12.93 26.19 14.15 33.22 0.10 115.47%
EPS -3.50 -3.13 -0.20 -0.57 -0.79 5.88 -2.28 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.84 0.95 0.96 0.97 0.97 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 837,388
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.03 2.41 11.75 23.81 12.86 29.51 8.32 3.16%
EPS -3.50 -3.03 -0.18 -0.52 -0.72 5.22 -1.74 12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.8145 0.8636 0.8727 0.8818 0.8616 66.0749 -51.96%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.27 0.32 0.575 0.88 0.42 1.43 0.805 -
P/RPS 2.69 12.90 4.45 3.36 2.97 4.31 789.70 -61.19%
P/EPS -7.72 -10.23 -287.12 -153.97 -53.26 24.32 -3,774.35 -64.35%
EY -12.95 -9.77 -0.35 -0.65 -1.88 4.11 -0.03 174.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.61 0.92 0.43 1.47 0.99 -16.72%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 29/03/21 27/02/20 27/02/19 11/04/18 28/02/17 -
Price 0.355 0.335 0.485 0.685 0.595 0.895 1.21 -
P/RPS 3.54 13.51 3.75 2.62 4.21 2.69 1,187.00 -62.04%
P/EPS -10.15 -10.71 -242.18 -119.85 -75.45 15.22 -5,673.24 -65.14%
EY -9.85 -9.33 -0.41 -0.83 -1.33 6.57 -0.02 180.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.51 0.71 0.61 0.92 1.49 -18.38%

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