[IVORY] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 25.73%
YoY- -97.56%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 9,718 11,472 -2,883 53,840 49,658 9,612 62,522 -71.05%
PBT -54,290 -56,704 -65,100 -11,629 -16,320 -30,548 -17,848 109.79%
Tax -714 -768 -5,406 -6,261 -7,770 -980 -1,526 -39.70%
NP -55,004 -57,472 -70,506 -17,890 -24,090 -31,528 -19,374 100.37%
-
NP to SH -55,004 -57,472 -70,506 -17,890 -24,090 -31,528 -19,365 100.43%
-
Tax Rate - - - - - - - -
Total Cost 64,722 68,944 67,623 71,730 73,748 41,140 81,896 -14.50%
-
Net Worth 284,246 294,047 323,452 382,262 382,262 387,162 392,063 -19.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 284,246 294,047 323,452 382,262 382,262 387,162 392,063 -19.28%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -566.00% -500.98% 0.00% -33.23% -48.51% -328.01% -30.99% -
ROE -19.35% -19.55% -21.80% -4.68% -6.30% -8.14% -4.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.98 2.34 0.00 10.99 10.13 1.96 12.76 -71.09%
EPS -11.22 -11.72 -14.39 -3.65 -4.92 -6.44 -3.95 100.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.60 0.66 0.78 0.78 0.79 0.80 -19.28%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.98 2.34 0.00 10.99 10.13 1.96 12.76 -71.09%
EPS -11.23 -11.73 -14.39 -3.65 -4.92 -6.43 -3.95 100.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5801 0.6001 0.6601 0.7801 0.7801 0.7901 0.8001 -19.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.135 0.145 0.18 0.195 0.135 0.14 0.12 -
P/RPS 6.81 6.19 0.00 1.77 1.33 7.14 0.94 273.95%
P/EPS -1.20 -1.24 -1.25 -5.34 -2.75 -2.18 -3.04 -46.15%
EY -83.14 -80.88 -79.93 -18.72 -36.41 -45.95 -32.93 85.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.27 0.25 0.17 0.18 0.15 32.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 17/09/21 30/06/21 23/02/21 26/11/20 28/08/20 30/06/20 -
Price 0.13 0.135 0.145 0.165 0.135 0.14 0.14 -
P/RPS 6.56 5.77 0.00 1.50 1.33 7.14 1.10 228.50%
P/EPS -1.16 -1.15 -1.01 -4.52 -2.75 -2.18 -3.54 -52.43%
EY -86.33 -86.87 -99.22 -22.12 -36.41 -45.95 -28.22 110.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.22 0.21 0.17 0.18 0.18 14.30%

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