[IVORY] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 12.82%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 61,646 423,007 307,125 149,845 47,416 210,766 224,077 -57.73%
PBT 7,264 17,750 13,736 10,725 8,154 17,443 17,624 -44.64%
Tax -1,557 -7,356 -5,025 -3,436 -1,710 1,206 -3,422 -40.87%
NP 5,707 10,394 8,711 7,289 6,444 18,649 14,202 -45.57%
-
NP to SH 5,707 10,543 8,860 7,437 6,592 19,887 14,924 -47.34%
-
Tax Rate 21.43% 41.44% 36.58% 32.04% 20.97% -6.91% 19.42% -
Total Cost 55,939 412,613 298,414 142,556 40,972 192,117 209,875 -58.61%
-
Net Worth 419,107 413,922 409,301 409,331 0 401,369 392,033 4.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 419,107 413,922 409,301 409,331 0 401,369 392,033 4.55%
NOSH 445,859 445,078 444,892 444,925 444,945 445,965 445,492 0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.26% 2.46% 2.84% 4.86% 13.59% 8.85% 6.34% -
ROE 1.36% 2.55% 2.16% 1.82% 0.00% 4.95% 3.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.83 95.04 69.03 33.68 10.66 47.26 50.30 -57.74%
EPS 1.28 2.37 1.99 1.67 1.48 4.46 3.35 -47.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.00 0.90 0.88 4.49%
Adjusted Per Share Value based on latest NOSH - 444,736
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.58 86.31 62.67 30.58 9.68 43.01 45.72 -57.72%
EPS 1.16 2.15 1.81 1.52 1.35 4.06 3.05 -47.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8552 0.8446 0.8352 0.8352 0.00 0.819 0.7999 4.56%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.36 0.40 0.365 0.40 0.40 0.42 -
P/RPS 2.97 0.38 0.58 1.08 3.75 0.85 0.84 132.26%
P/EPS 32.03 15.20 20.09 21.84 27.00 8.97 12.54 86.96%
EY 3.12 6.58 4.98 4.58 3.70 11.15 7.98 -46.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.43 0.40 0.00 0.44 0.48 -5.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 23/02/16 27/11/15 27/08/15 29/05/15 24/02/15 -
Price 0.405 0.46 0.355 0.395 0.335 0.425 0.425 -
P/RPS 2.93 0.48 0.51 1.17 3.14 0.90 0.84 130.17%
P/EPS 31.64 19.42 17.83 23.63 22.61 9.53 12.69 83.97%
EY 3.16 5.15 5.61 4.23 4.42 10.49 7.88 -45.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.39 0.43 0.00 0.47 0.48 -7.07%

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