[IWCITY] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 127,482 32,170 40,521 132,186 228,446 94,121 276,991 -12.12%
PBT -17,300 -22,756 -32,397 15,379 -3,569 -12,920 86,866 -
Tax -9,380 1,378 8,931 -12,536 1 19,565 -56,444 -25.84%
NP -26,680 -21,378 -23,466 2,843 -3,568 6,645 30,422 -
-
NP to SH -26,680 -21,378 -23,466 2,843 -3,568 6,645 30,422 -
-
Tax Rate - - - 81.51% - - 64.98% -
Total Cost 154,162 53,548 63,987 129,343 232,014 87,476 246,569 -7.52%
-
Net Worth 736,902 764,536 759,232 803,893 803,893 812,267 793,844 -1.23%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 736,902 764,536 759,232 803,893 803,893 812,267 793,844 -1.23%
NOSH 921,127 921,127 921,127 837,388 837,388 837,388 837,388 1.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -20.93% -66.45% -57.91% 2.15% -1.56% 7.06% 10.98% -
ROE -3.62% -2.80% -3.09% 0.35% -0.44% 0.82% 3.83% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.84 3.49 4.54 15.79 27.28 11.24 33.85 -13.84%
EPS -2.90 -2.32 -2.63 0.34 -0.43 0.79 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.83 0.85 0.96 0.96 0.97 0.97 -3.15%
Adjusted Per Share Value based on latest NOSH - 921,127
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.84 3.49 4.40 14.35 24.80 10.22 30.07 -12.12%
EPS -2.90 -2.32 -2.55 0.31 -0.39 0.72 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.83 0.8242 0.8727 0.8727 0.8818 0.8618 -1.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.75 0.255 0.375 0.52 0.87 0.64 1.26 -
P/RPS 5.42 7.30 8.27 3.29 3.19 5.69 3.72 6.47%
P/EPS -25.89 -10.99 -14.27 153.16 -204.18 80.65 33.90 -
EY -3.86 -9.10 -7.01 0.65 -0.49 1.24 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.31 0.44 0.54 0.91 0.66 1.30 -5.25%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 24/11/22 24/11/21 25/11/20 27/11/19 28/11/18 30/11/17 -
Price 0.56 0.28 0.365 0.51 0.86 0.475 1.29 -
P/RPS 4.05 8.02 8.05 3.23 3.15 4.23 3.81 1.02%
P/EPS -19.33 -12.06 -13.89 150.22 -201.84 59.86 34.70 -
EY -5.17 -8.29 -7.20 0.67 -0.50 1.67 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.34 0.43 0.53 0.90 0.49 1.33 -10.14%

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