[IVORY] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -48.17%
YoY- 76.85%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 189,664 210,766 298,769 215,500 227,048 237,676 316,457 -28.98%
PBT 32,616 17,443 23,498 22,756 37,464 23,804 24,520 21.01%
Tax -6,840 1,206 -4,562 -2,130 3,220 -9,700 -9,830 -21.52%
NP 25,776 18,649 18,936 20,626 40,684 14,104 14,690 45.62%
-
NP to SH 26,368 19,887 19,898 21,618 41,708 14,504 15,231 44.32%
-
Tax Rate 20.97% -6.91% 19.41% 9.36% -8.59% 40.75% 40.09% -
Total Cost 163,888 192,117 279,833 194,874 186,364 223,572 301,767 -33.50%
-
Net Worth 0 401,369 392,033 392,061 392,591 384,982 378,302 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 401,369 392,033 392,061 392,591 384,982 378,302 -
NOSH 444,945 445,965 445,492 445,524 446,126 447,654 445,061 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.59% 8.85% 6.34% 9.57% 17.92% 5.93% 4.64% -
ROE 0.00% 4.95% 5.08% 5.51% 10.62% 3.77% 4.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.63 47.26 67.06 48.37 50.89 53.09 71.10 -28.96%
EPS 5.92 4.46 4.47 4.86 9.36 3.24 3.42 44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.90 0.88 0.88 0.88 0.86 0.85 -
Adjusted Per Share Value based on latest NOSH - 424,444
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.71 43.01 60.97 43.98 46.34 48.51 64.58 -28.97%
EPS 5.38 4.06 4.06 4.41 8.51 2.96 3.11 44.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8191 0.8001 0.8001 0.8012 0.7857 0.772 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.40 0.40 0.42 0.59 0.63 0.60 0.59 -
P/RPS 0.94 0.85 0.63 1.22 1.24 1.13 0.83 8.67%
P/EPS 6.75 8.97 9.40 12.16 6.74 18.52 17.24 -46.57%
EY 14.82 11.15 10.63 8.22 14.84 5.40 5.80 87.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.48 0.67 0.72 0.70 0.69 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.335 0.425 0.425 0.505 0.595 0.625 0.63 -
P/RPS 0.79 0.90 0.63 1.04 1.17 1.18 0.89 -7.65%
P/EPS 5.65 9.53 9.51 10.41 6.36 19.29 18.41 -54.59%
EY 17.69 10.49 10.51 9.61 15.71 5.18 5.43 120.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.48 0.57 0.68 0.73 0.74 -

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