[IVORY] QoQ Quarter Result on 30-Jun-2018 [#1]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 62.84%
YoY- -131.56%
Quarter Report
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 58,237 45,842 29,483 26,996 16,982 35,691 56,051 2.58%
PBT 14,251 -1,078 -3,169 -1,956 -10,465 11,024 3,015 181.91%
Tax -3,554 -1,767 -1,465 -813 3,013 -4,169 -688 199.12%
NP 10,697 -2,845 -4,634 -2,769 -7,452 6,855 2,327 176.72%
-
NP to SH 10,702 -2,840 -4,625 -2,769 -7,451 6,855 2,328 176.73%
-
Tax Rate 24.94% - - - - 37.82% 22.82% -
Total Cost 47,540 48,687 34,117 29,765 24,434 28,836 53,724 -7.83%
-
Net Worth 411,666 421,468 441,071 441,071 455,774 460,675 455,774 -6.56%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 12,251 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 411,666 421,468 441,071 441,071 455,774 460,675 455,774 -6.56%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 18.37% -6.21% -15.72% -10.26% -43.88% 19.21% 4.15% -
ROE 2.60% -0.67% -1.05% -0.63% -1.63% 1.49% 0.51% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.88 9.35 6.02 5.51 3.47 7.28 11.44 2.55%
EPS 2.18 -0.58 -0.94 -0.57 -1.52 1.40 0.48 174.50%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.84 0.86 0.90 0.90 0.93 0.94 0.93 -6.56%
Adjusted Per Share Value based on latest NOSH - 490,079
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.89 9.36 6.02 5.51 3.47 7.28 11.44 2.60%
EPS 2.18 -0.58 -0.94 -0.57 -1.52 1.40 0.48 174.50%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.8401 0.8601 0.9001 0.9001 0.9302 0.9402 0.9302 -6.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.20 0.215 0.28 0.275 0.27 0.32 0.385 -
P/RPS 1.68 2.30 4.65 4.99 7.79 4.39 3.37 -37.15%
P/EPS 9.16 -37.10 -29.67 -48.67 -17.76 22.88 81.05 -76.65%
EY 10.92 -2.70 -3.37 -2.05 -5.63 4.37 1.23 329.32%
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.31 0.31 0.29 0.34 0.41 -30.04%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 22/02/19 26/11/18 29/08/18 31/05/18 27/02/18 22/11/17 -
Price 0.18 0.225 0.235 0.265 0.30 0.29 0.35 -
P/RPS 1.51 2.41 3.91 4.81 8.66 3.98 3.06 -37.58%
P/EPS 8.24 -38.83 -24.90 -46.90 -19.73 20.73 73.68 -76.81%
EY 12.13 -2.58 -4.02 -2.13 -5.07 4.82 1.36 330.65%
DY 0.00 0.00 0.00 9.43 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.26 0.29 0.32 0.31 0.38 -32.68%

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