[IVORY] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.56%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,516 53,252 211,773 119,754 71,297 24,102 132,543 8.85%
PBT 7,117 3,214 35,376 34,670 32,410 3,773 31,069 -62.59%
Tax -2,911 -1,196 -2,900 -1,890 -1,563 -283 -6,620 -42.20%
NP 4,206 2,018 32,476 32,780 30,847 3,490 24,449 -69.10%
-
NP to SH 4,426 2,098 32,186 32,613 30,894 3,510 24,464 -68.04%
-
Tax Rate 40.90% 37.21% 8.20% 5.45% 4.82% 7.50% 21.31% -
Total Cost 146,310 51,234 179,297 86,974 40,450 20,612 108,094 22.38%
-
Net Worth 371,068 366,034 298,896 276,267 228,322 219,142 215,821 43.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 371,068 366,034 298,896 276,267 228,322 219,142 215,821 43.56%
NOSH 447,070 446,382 364,507 336,911 281,879 185,714 186,053 79.49%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.79% 3.79% 15.34% 27.37% 43.27% 14.48% 18.45% -
ROE 1.19% 0.57% 10.77% 11.80% 13.53% 1.60% 11.34% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.67 11.93 58.10 35.54 25.29 12.98 71.24 -39.35%
EPS 0.99 0.47 8.83 9.68 10.96 1.89 13.15 -82.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.82 0.81 1.18 1.16 -20.01%
Adjusted Per Share Value based on latest NOSH - 440,769
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.71 10.87 43.21 24.44 14.55 4.92 27.05 8.83%
EPS 0.90 0.43 6.57 6.65 6.30 0.72 4.99 -68.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7572 0.7469 0.6099 0.5637 0.4659 0.4472 0.4404 43.56%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.655 0.545 0.49 0.50 0.52 0.59 0.99 -
P/RPS 1.95 4.57 0.84 1.41 2.06 4.55 1.39 25.34%
P/EPS 66.16 115.96 5.55 5.17 4.74 31.22 7.53 326.35%
EY 1.51 0.86 18.02 19.36 21.08 3.20 13.28 -76.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.60 0.61 0.64 0.50 0.85 -4.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.575 0.765 0.50 0.50 0.52 0.51 1.09 -
P/RPS 1.71 6.41 0.86 1.41 2.06 3.93 1.53 7.70%
P/EPS 58.08 162.77 5.66 5.17 4.74 26.98 8.29 266.57%
EY 1.72 0.61 17.66 19.36 21.08 3.71 12.06 -72.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.93 0.61 0.61 0.64 0.43 0.94 -18.64%

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