ISKANDAR WATERFRONT CITY Financials Iskandar Waterfront City
Equities
IWCITY
MYL1589OO000
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.78 MYR | -1.89% |
|
+3.31% | +6.85% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 351.7 | 736.9 | 481.5 | 294.8 | 248.7 | 672.4 |
| Enterprise Value (EV) 1 | 747.8 | 1,138 | 819.3 | 673.1 | 640.3 | 1,046 |
| P/E ratio | -53.2 x | -154 x | -287 x | -10.2 x | -7.71 x | -107 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.88 x | 3.36 x | 4.45 x | 16.4 x | 2.69 x | 6.42 x |
| EV / Revenue | 6.13 x | 5.19 x | 7.57 x | 37.4 x | 6.93 x | 9.99 x |
| EV / EBITDA | -3,875 x | 51.4 x | 35.8 x | -60.1 x | -220 x | 999 x |
| EV / FCF | -3.62 x | -277 x | 37.4 x | -21.6 x | -7.76 x | -790 x |
| FCF Yield | -27.6% | -0.36% | 2.67% | -4.64% | -12.9% | -0.13% |
| Price to Book | 0.43 x | 0.92 x | 0.63 x | 0.38 x | 0.33 x | 0.91 x |
| Nbr of stocks (in thousands) | 837,389 | 837,389 | 837,389 | 921,128 | 921,128 | 921,128 |
| Reference price 2 | 0.4200 | 0.8800 | 0.5750 | 0.3200 | 0.2700 | 0.7300 |
| Announcement Date | 4/30/19 | 6/25/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 122.1 | 219 | 108.2 | 18 | 92.36 | 104.7 |
| EBITDA 1 | -0.193 | 22.13 | 22.91 | -11.2 | -2.905 | 1.048 |
| EBIT 1 | -0.786 | 21.52 | 22.38 | -11.58 | -3.274 | 0.715 |
| Operating Margin | -0.64% | 9.83% | 20.68% | -64.33% | -3.54% | 0.68% |
| Earnings before Tax (EBT) 1 | -12.2 | -3.188 | 1.518 | -31.2 | -23.62 | -5.263 |
| Net income 1 | -6.604 | -4.744 | -1.677 | -27.93 | -32.2 | -6.303 |
| Net margin | -5.41% | -2.17% | -1.55% | -155.15% | -34.87% | -6.02% |
| EPS 2 | -0.007899 | -0.005699 | -0.002002 | -0.0313 | -0.0350 | -0.006842 |
| Free Cash Flow 1 | -206.6 | -4.113 | 21.88 | -31.2 | -82.49 | -1.325 |
| FCF margin | -169.25% | -1.88% | 20.22% | -173.33% | -89.32% | -1.27% |
| FCF Conversion (EBITDA) | - | - | 95.53% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/19 | 6/25/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 396 | 401 | 338 | 378 | 392 | 374 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -2,053 x | 18.11 x | 14.75 x | -33.79 x | -134.8 x | 356.9 x |
| Free Cash Flow 1 | -207 | -4.11 | 21.9 | -31.2 | -82.5 | -1.32 |
| ROE (net income / shareholders' equity) | -0.81% | -0.59% | -0.22% | -3.62% | -4.2% | -0.84% |
| ROA (Net income/ Total Assets) | -0.03% | 0.72% | 0.81% | -0.46% | -0.14% | 0.03% |
| Assets 1 | 24,550 | -663.5 | -206.2 | 6,073 | 23,715 | -20,598 |
| Book Value Per Share 2 | 0.9700 | 0.9500 | 0.9100 | 0.8400 | 0.8100 | 0.8000 |
| Cash Flow per Share 2 | 0.0500 | 0.0500 | 0.0500 | 0.0500 | 0.0100 | 0.0100 |
| Capex 1 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.04 |
| Capex / Sales | 0.02% | 0.01% | 0.02% | 0.03% | 0.01% | 0.04% |
| Announcement Date | 4/30/19 | 6/25/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +6.85% | 152M | |
| +14.64% | 29.29B | |
| +36.86% | 28.36B | |
| -8.82% | 25.5B | |
| +13.69% | 24.47B | |
| +50.95% | 23.83B | |
| +11.92% | 21.57B | |
| +1.39% | 19.32B | |
| +31.19% | 16.73B | |
| -1.82% | 15.96B |
- Stock Market
- Equities
- IWCITY Stock
- Financials Iskandar Waterfront City