[IVORY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -76.19%
YoY- 72.83%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 224,077 107,750 56,762 59,419 316,457 225,809 150,516 30.28%
PBT 17,624 11,378 9,366 5,951 24,520 10,068 7,117 82.73%
Tax -3,422 -1,065 805 -2,425 -9,830 -4,323 -2,911 11.35%
NP 14,202 10,313 10,171 3,526 14,690 5,745 4,206 124.57%
-
NP to SH 14,924 10,809 10,427 3,626 15,231 6,112 4,426 124.36%
-
Tax Rate 19.42% 9.36% -8.59% 40.75% 40.09% 42.94% 40.90% -
Total Cost 209,875 97,437 46,591 55,893 301,767 220,064 146,310 27.10%
-
Net Worth 392,033 392,061 392,591 384,982 378,302 370,289 371,068 3.72%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 392,033 392,061 392,591 384,982 378,302 370,289 371,068 3.72%
NOSH 445,492 445,524 446,126 447,654 445,061 446,131 447,070 -0.23%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.34% 9.57% 17.92% 5.93% 4.64% 2.54% 2.79% -
ROE 3.81% 2.76% 2.66% 0.94% 4.03% 1.65% 1.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.30 24.18 12.72 13.27 71.10 50.61 33.67 30.58%
EPS 3.35 2.43 2.34 0.81 3.42 1.37 0.99 124.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.88 0.86 0.85 0.83 0.83 3.96%
Adjusted Per Share Value based on latest NOSH - 447,654
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.72 21.99 11.58 12.12 64.57 46.08 30.71 30.28%
EPS 3.05 2.21 2.13 0.74 3.11 1.25 0.90 125.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7999 0.80 0.8011 0.7856 0.7719 0.7556 0.7572 3.71%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.42 0.59 0.63 0.60 0.59 0.59 0.655 -
P/RPS 0.84 2.44 4.95 4.52 0.83 1.17 1.95 -42.87%
P/EPS 12.54 24.32 26.96 74.07 17.24 43.07 66.16 -66.90%
EY 7.98 4.11 3.71 1.35 5.80 2.32 1.51 202.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.72 0.70 0.69 0.71 0.79 -28.19%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.425 0.505 0.595 0.625 0.63 0.60 0.575 -
P/RPS 0.84 2.09 4.68 4.71 0.89 1.19 1.71 -37.66%
P/EPS 12.69 20.82 25.46 77.16 18.41 43.80 58.08 -63.62%
EY 7.88 4.80 3.93 1.30 5.43 2.28 1.72 175.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.68 0.73 0.74 0.72 0.69 -21.43%

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