[IVORY] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -27.58%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,762 59,419 90,648 75,293 97,264 53,252 92,019 -27.60%
PBT 9,366 5,951 14,452 2,951 3,903 3,214 706 463.06%
Tax 805 -2,425 -5,507 -1,412 -1,715 -1,196 -1,010 -
NP 10,171 3,526 8,945 1,539 2,188 2,018 -304 -
-
NP to SH 10,427 3,626 9,119 1,686 2,328 2,098 -427 -
-
Tax Rate -8.59% 40.75% 38.11% 47.85% 43.94% 37.21% 143.06% -
Total Cost 46,591 55,893 81,703 73,754 95,076 51,234 92,323 -36.69%
-
Net Worth 392,126 384,982 379,651 368,257 371,584 366,034 350,139 7.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 392,126 384,982 379,651 368,257 371,584 366,034 350,139 7.86%
NOSH 445,598 447,654 446,648 443,684 447,692 446,382 426,999 2.89%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.92% 5.93% 9.87% 2.04% 2.25% 3.79% -0.33% -
ROE 2.66% 0.94% 2.40% 0.46% 0.63% 0.57% -0.12% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.74 13.27 20.30 16.97 21.73 11.93 21.55 -29.62%
EPS 2.34 0.81 2.05 0.38 0.52 0.47 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.85 0.83 0.83 0.82 0.82 4.83%
Adjusted Per Share Value based on latest NOSH - 443,684
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.58 12.12 18.50 15.36 19.85 10.87 18.78 -27.61%
EPS 2.13 0.74 1.86 0.34 0.48 0.43 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8001 0.7856 0.7747 0.7514 0.7582 0.7469 0.7145 7.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.63 0.60 0.59 0.59 0.655 0.545 0.49 -
P/RPS 4.95 4.52 2.91 3.48 3.01 4.57 2.27 68.39%
P/EPS 26.92 74.07 28.90 155.26 125.96 115.96 -490.00 -
EY 3.71 1.35 3.46 0.64 0.79 0.86 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.69 0.71 0.79 0.66 0.60 12.96%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.595 0.625 0.63 0.60 0.575 0.765 0.50 -
P/RPS 4.67 4.71 3.10 3.54 2.65 6.41 2.32 59.62%
P/EPS 25.43 77.16 30.86 157.89 110.58 162.77 -500.00 -
EY 3.93 1.30 3.24 0.63 0.90 0.61 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.74 0.72 0.69 0.93 0.61 7.53%

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