[IVORY] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 187.56%
YoY- 371.17%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 210,766 298,769 215,500 227,048 237,676 316,457 451,618 -39.86%
PBT 17,443 23,498 22,756 37,464 23,804 24,520 20,136 -9.13%
Tax 1,206 -4,562 -2,130 3,220 -9,700 -9,830 -8,646 -
NP 18,649 18,936 20,626 40,684 14,104 14,690 11,490 38.15%
-
NP to SH 19,887 19,898 21,618 41,708 14,504 15,231 12,224 38.36%
-
Tax Rate -6.91% 19.41% 9.36% -8.59% 40.75% 40.09% 42.94% -
Total Cost 192,117 279,833 194,874 186,364 223,572 301,767 440,128 -42.48%
-
Net Worth 401,369 392,033 392,061 392,591 384,982 378,302 370,289 5.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 401,369 392,033 392,061 392,591 384,982 378,302 370,289 5.52%
NOSH 445,965 445,492 445,524 446,126 447,654 445,061 446,131 -0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.85% 6.34% 9.57% 17.92% 5.93% 4.64% 2.54% -
ROE 4.95% 5.08% 5.51% 10.62% 3.77% 4.03% 3.30% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.26 67.06 48.37 50.89 53.09 71.10 101.23 -39.84%
EPS 4.46 4.47 4.86 9.36 3.24 3.42 2.74 38.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.88 0.88 0.86 0.85 0.83 5.55%
Adjusted Per Share Value based on latest NOSH - 445,598
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.01 60.96 43.97 46.33 48.50 64.57 92.15 -39.85%
EPS 4.06 4.06 4.41 8.51 2.96 3.11 2.49 38.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.7999 0.80 0.8011 0.7856 0.7719 0.7556 5.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.40 0.42 0.59 0.63 0.60 0.59 0.59 -
P/RPS 0.85 0.63 1.22 1.24 1.13 0.83 0.58 29.05%
P/EPS 8.97 9.40 12.16 6.74 18.52 17.24 21.53 -44.24%
EY 11.15 10.63 8.22 14.84 5.40 5.80 4.64 79.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.67 0.72 0.70 0.69 0.71 -27.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.425 0.425 0.505 0.595 0.625 0.63 0.60 -
P/RPS 0.90 0.63 1.04 1.17 1.18 0.89 0.59 32.54%
P/EPS 9.53 9.51 10.41 6.36 19.29 18.41 21.90 -42.60%
EY 10.49 10.51 9.61 15.71 5.18 5.43 4.57 74.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.57 0.68 0.73 0.74 0.72 -24.76%

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