[IVORY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 47.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 93,625 27,327 164,646 122,103 80,126 54,229 0 -
PBT 18,104 6,356 48,769 34,955 23,559 11,582 0 -
Tax -3,399 -1,243 -12,812 -9,905 -6,591 -3,049 0 -
NP 14,705 5,113 35,957 25,050 16,968 8,533 0 -
-
NP to SH 14,705 5,113 35,957 25,050 16,968 8,533 0 -
-
Tax Rate 18.77% 19.56% 26.27% 28.34% 27.98% 26.33% - -
Total Cost 78,920 22,214 128,689 97,053 63,158 45,696 0 -
-
Net Worth 206,353 197,082 165,190 148,781 129,763 121,295 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 206,353 197,082 165,190 148,781 129,763 121,295 0 -
NOSH 185,903 185,927 160,379 151,818 141,047 141,041 0 -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.71% 18.71% 21.84% 20.52% 21.18% 15.74% 0.00% -
ROE 7.13% 2.59% 21.77% 16.84% 13.08% 7.03% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.36 14.70 102.66 80.43 56.81 38.45 0.00 -
EPS 7.91 2.75 22.42 16.50 12.03 6.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.06 1.03 0.98 0.92 0.86 0.00 -
Adjusted Per Share Value based on latest NOSH - 173,062
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.10 5.58 33.60 24.91 16.35 11.07 0.00 -
EPS 3.00 1.04 7.34 5.11 3.46 1.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4211 0.4021 0.3371 0.3036 0.2648 0.2475 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 - - - -
Price 0.93 1.02 1.03 1.13 0.00 0.00 0.00 -
P/RPS 1.85 6.94 1.00 1.40 0.00 0.00 0.00 -
P/EPS 11.76 37.09 4.59 6.85 0.00 0.00 0.00 -
EY 8.51 2.70 21.77 14.60 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.96 1.00 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 26/11/10 23/07/10 23/07/10 - -
Price 0.94 0.95 1.00 1.15 0.00 0.00 0.00 -
P/RPS 1.87 6.46 0.97 1.43 0.00 0.00 0.00 -
P/EPS 11.88 34.55 4.46 6.97 0.00 0.00 0.00 -
EY 8.41 2.89 22.42 14.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.97 1.17 0.00 0.00 0.00 -

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